| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 829.00 | 3 829.00 | | 3 829.00 |
BH Other financial assets | 128.00 | | 128.00 | 128.00 |
BJ TOTAL (I) | 3 957.00 | 3 829.00 | 128.00 | 3 957.00 |
BX Customers and related accounts | 28 714.00 | 16 147.00 | 12 567.00 | 28 714.00 |
BZ Other receivables | 1 684.00 | | 1 684.00 | 1 684.00 |
CF Cash and cash equivalents | 1 176.00 | | 1 176.00 | 1 176.00 |
CJ TOTAL (II) | 31 575.00 | 16 147.00 | 15 428.00 | 31 575.00 |
CO Grand total (0 to V) | 35 531.00 | 19 976.00 | 15 556.00 | 35 531.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | 2 045.00 | | | 2 045.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 379.00 | | | -1 379.00 |
DL TOTAL (I) | 8 289.00 | | | 8 289.00 |
DV Miscellaneous Loans and Financial Debts (4) | 499.00 | | | 499.00 |
DX Trade payables and related accounts | 6 181.00 | | | 6 181.00 |
DY Tax and social security liabilities | 587.00 | | | 587.00 |
EC TOTAL (IV) | 7 267.00 | | | 7 267.00 |
EE Grand total (I to V) | 15 556.00 | | | 15 556.00 |
EG Accrued income and payables due within one year | 7 267.00 | | | 7 267.00 |
EI Including equity loans | 499.00 | | | 499.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 6 555.00 | | 6 555.00 | 6 555.00 |
FJ Net sales | 6 555.00 | | 6 555.00 | 6 555.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 6 560.00 | |
FS Purchases of goods (including customs duties) | | | 5 298.00 | |
FW Other purchases and external expenses | | | 2 642.00 | |
GF Total Operating Expenses (II) | | | 7 939.00 | |
GG - OPERATING RESULT (I - II) | | | -1 379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 379.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 560.00 | | | 6 560.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 939.00 | | | 7 939.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 379.00 | | | -1 379.00 |
| |
| 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 | 3 957.00 | | | 3 957.00 |
I3 DECREASES Total Financial Fixed Assets | | | 128.00 | |
I4 DECREASES Grand Total | | | 3 957.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 829.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 829.00 | | | 3 829.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 128.00 | | | 128.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 829.00 | | | 3 829.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 829.00 | | | 3 829.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 16 147.00 | | | 16 147.00 |
7B Total provisions for depreciation | 16 147.00 | | | 16 147.00 |
7C Grand total | 16 147.00 | | | 16 147.00 |
| |
| 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 | 6 181.00 | 6 181.00 | | 6 181.00 |
UT Other financial assets | 128.00 | | 128.00 | 128.00 |
VA Doubtful or disputed receivables | 28 714.00 | 28 714.00 | | 28 714.00 |
VB VAT | 829.00 | 829.00 | | 829.00 |
VI Group and Associates | 499.00 | 499.00 | | 499.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 855.00 | 855.00 | | 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 526.00 | 30 398.00 | 128.00 | 30 526.00 |
VW VAT | 587.00 | 587.00 | | 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 267.00 | 7 267.00 | | 7 267.00 |
| |
| 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) | 1 154.00 | | | 1 154.00 |
ST Other accounts | 1 488.00 | | | 1 488.00 |
YY Amount of VAT collected | 1 311.00 | | | 1 311.00 |
YZ Total deductible VAT on goods and services | 1 256.00 | | | 1 256.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 642.00 | | | 2 642.00 |
