| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 262.00 | | 262.00 | 262.00 |
CF Cash and cash equivalents | 32 092.00 | | 32 092.00 | 32 092.00 |
CJ TOTAL (II) | 33 074.00 | | 33 074.00 | 33 074.00 |
CO Grand total (0 to V) | 33 074.00 | | 33 074.00 | 33 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 286.00 | | | 23 286.00 |
DL TOTAL (I) | 23 786.00 | | | 23 786.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 568.00 | | | 8 568.00 |
DY Tax and social security liabilities | 720.00 | | | 720.00 |
EC TOTAL (IV) | 9 288.00 | | | 9 288.00 |
EE Grand total (I to V) | 33 074.00 | | | 33 074.00 |
EG Accrued income and payables due within one year | 9 288.00 | | | 9 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 800.00 | | 31 800.00 | 31 800.00 |
FJ Net sales | 31 800.00 | | 31 800.00 | 31 800.00 |
FR Total operating income (I) | | | 31 800.00 | |
FW Other purchases and external expenses | | | 8 514.00 | |
GF Total Operating Expenses (II) | | | 8 514.00 | |
GG - OPERATING RESULT (I - II) | | | 23 286.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 286.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 800.00 | | | 31 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 514.00 | | | 8 514.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 286.00 | | | 23 286.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 720.00 | 720.00 | | 720.00 |
VB VAT | 262.00 | 262.00 | | 262.00 |
VI Group and Associates | 8 568.00 | 8 568.00 | | 8 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 982.00 | 982.00 | | 982.00 |
VW VAT | 720.00 | 720.00 | | 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 288.00 | 9 288.00 | | 9 288.00 |
| |
| 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) | 430.00 | | | 430.00 |
ST Other accounts | 2 214.00 | | | 2 214.00 |
XQ Rental, rental and co-ownership charges | 5 870.00 | | | 5 870.00 |
YY Amount of VAT collected | 6 360.00 | | | 6 360.00 |
YZ Total deductible VAT on goods and services | 262.00 | | | 262.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 514.00 | | | 8 514.00 |
