| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 837.00 | 5 837.00 | | 5 837.00 |
BJ TOTAL (I) | 5 837.00 | 5 837.00 | | 5 837.00 |
BT Goods | 4 917.00 | 3 933.00 | 983.00 | 4 917.00 |
BX Customers and related accounts | 7 670.00 | 286.00 | 7 385.00 | 7 670.00 |
BZ Other receivables | 435.00 | | 435.00 | 435.00 |
CD Marketable securities | 34.00 | | 34.00 | 34.00 |
CF Cash and cash equivalents | 3 433.00 | | 3 433.00 | 3 433.00 |
CJ TOTAL (II) | 16 489.00 | 4 219.00 | 12 270.00 | 16 489.00 |
CO Grand total (0 to V) | 22 326.00 | 10 056.00 | 12 270.00 | 22 326.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | | | 300.00 |
DD Legal reserve (1) | 30.00 | | | 30.00 |
DH Retained earnings | 6 253.00 | | | 6 253.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 838.00 | | | -1 838.00 |
DL TOTAL (I) | 4 745.00 | | | 4 745.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 635.00 | | | 2 635.00 |
DX Trade payables and related accounts | 2 610.00 | | | 2 610.00 |
DY Tax and social security liabilities | 2 280.00 | | | 2 280.00 |
EC TOTAL (IV) | 7 525.00 | | | 7 525.00 |
EE Grand total (I to V) | 12 270.00 | | | 12 270.00 |
EG Accrued income and payables due within one year | 7 525.00 | | | 7 525.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 289.00 | | 6 289.00 | 6 289.00 |
FJ Net sales | 6 289.00 | | 6 289.00 | 6 289.00 |
FR Total operating income (I) | | | 6 289.00 | |
FW Other purchases and external expenses | | | 5 268.00 | |
FX Taxes, duties, and similar payments | | | 665.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 312.00 | |
GE Other Expenses | | | 1 103.00 | |
GF Total Operating Expenses (II) | | | 7 348.00 | |
GG - OPERATING RESULT (I - II) | | | -1 058.00 | |
GR Interest and similar expenses | | | 60.00 | |
GU Total financial expenses (VI) | | | 60.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -60.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 118.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 1 103.00 | | | 1 103.00 |
HE Exceptional expenses on management operations | 720.00 | | | 720.00 |
HH Total exceptional expenses (VIII) | 720.00 | | | 720.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -720.00 | | | -720.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 290.00 | | | 6 290.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 128.00 | | | 8 128.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 838.00 | | | -1 838.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 524.00 | 312.00 | | 5 524.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 524.00 | 312.00 | | 5 524.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 2 610.00 | 2 610.00 | | 2 610.00 |
UX Other trade receivables | 7 329.00 | 7 329.00 | | 7 329.00 |
VA Doubtful or disputed receivables | 342.00 | 342.00 | | 342.00 |
VB VAT | 435.00 | 435.00 | | 435.00 |
VI Group and Associates | 2 635.00 | 2 635.00 | | 2 635.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 105.00 | 8 105.00 | | 8 105.00 |
VW VAT | 2 280.00 | 2 280.00 | | 2 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 525.00 | 7 525.00 | | 7 525.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 725.00 | | | 1 725.00 |
ST Other accounts | 2 909.00 | | | 2 909.00 |
XQ Rental, rental and co-ownership charges | 634.00 | | | 634.00 |
YW Business tax | 665.00 | | | 665.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 665.00 | | | 665.00 |
YY Amount of VAT collected | 1 258.00 | | | 1 258.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 5 268.00 | | | 5 268.00 |
