| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 560.00 | 5 461.00 | 1 099.00 | 6 560.00 |
BJ TOTAL (I) | 6 560.00 | 5 461.00 | 1 099.00 | 6 560.00 |
BX Customers and related accounts | 3 300.00 | | 3 300.00 | 3 300.00 |
BZ Other receivables | 1 239.00 | | 1 239.00 | 1 239.00 |
CF Cash and cash equivalents | 11 433.00 | | 11 433.00 | 11 433.00 |
CJ TOTAL (II) | 15 973.00 | | 15 973.00 | 15 973.00 |
CO Grand total (0 to V) | 22 532.00 | 5 461.00 | 17 071.00 | 22 532.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DH Retained earnings | 71.00 | | | 71.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 388.00 | | | 12 388.00 |
DL TOTAL (I) | 12 570.00 | | | 12 570.00 |
DX Trade payables and related accounts | 3 029.00 | | | 3 029.00 |
DY Tax and social security liabilities | 1 473.00 | | | 1 473.00 |
EC TOTAL (IV) | 4 502.00 | | | 4 502.00 |
EE Grand total (I to V) | 17 071.00 | | | 17 071.00 |
EG Accrued income and payables due within one year | 4 502.00 | | | 4 502.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 000.00 | | 33 000.00 | 33 000.00 |
FJ Net sales | 33 000.00 | | 33 000.00 | 33 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 131.00 | |
FR Total operating income (I) | | | 33 131.00 | |
FW Other purchases and external expenses | | | 17 704.00 | |
FX Taxes, duties, and similar payments | | | 539.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 312.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 18 556.00 | |
GG - OPERATING RESULT (I - II) | | | 14 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 131.00 | | | 131.00 |
HK Income tax | 2 186.00 | | | 2 186.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 131.00 | | | 33 131.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 742.00 | | | 20 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 388.00 | | | 12 388.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 5 260.00 | | 1 300.00 | 5 260.00 |
I4 DECREASES Grand Total | | | 6 560.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 560.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 260.00 | | 1 300.00 | 5 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 149.00 | 312.00 | | 5 149.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 149.00 | 312.00 | | 5 149.00 |
| |
| 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 | 3 029.00 | 3 029.00 | | 3 029.00 |
8E Income Taxes | 377.00 | 377.00 | | 377.00 |
UX Other trade receivables | 3 300.00 | 3 300.00 | | 3 300.00 |
VB VAT | 1 239.00 | 1 239.00 | | 1 239.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 539.00 | 4 539.00 | | 4 539.00 |
VW VAT | 1 096.00 | 1 096.00 | | 1 096.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 502.00 | 4 502.00 | | 4 502.00 |
| |
| 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) | 2 367.00 | | | 2 367.00 |
ST Other accounts | 8 998.00 | | | 8 998.00 |
XQ Rental, rental and co-ownership charges | 6 339.00 | | | 6 339.00 |
YW Business tax | 539.00 | | | 539.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 539.00 | | | 539.00 |
YY Amount of VAT collected | 6 600.00 | | | 6 600.00 |
YZ Total deductible VAT on goods and services | 984.00 | | | 984.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 704.00 | | | 17 704.00 |
