| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 65 000.00 | 39 000.00 | 26 000.00 | 65 000.00 |
BJ TOTAL (I) | 65 000.00 | 39 000.00 | 26 000.00 | 65 000.00 |
BT Goods | 500 000.00 | | 500 000.00 | 500 000.00 |
BX Customers and related accounts | 200 970.00 | | 200 970.00 | 200 970.00 |
BZ Other receivables | 9 590.00 | | 9 590.00 | 9 590.00 |
CF Cash and cash equivalents | 703 626.00 | | 703 626.00 | 703 626.00 |
CJ TOTAL (II) | 1 414 186.00 | | 1 414 186.00 | 1 414 186.00 |
CO Grand total (0 to V) | 1 479 186.00 | 39 000.00 | 1 440 186.00 | 1 479 186.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500 000.00 | | | 1 500 000.00 |
DH Retained earnings | -134 508.00 | | | -134 508.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -47 567.00 | | | -47 567.00 |
DL TOTAL (I) | 1 317 925.00 | | | 1 317 925.00 |
DX Trade payables and related accounts | 57 538.00 | | | 57 538.00 |
DY Tax and social security liabilities | 64 723.00 | | | 64 723.00 |
EC TOTAL (IV) | 122 261.00 | | | 122 261.00 |
EE Grand total (I to V) | 1 440 186.00 | | | 1 440 186.00 |
EG Accrued income and payables due within one year | 122 261.00 | | | 122 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 730 125.00 | | 730 125.00 | 730 125.00 |
FJ Net sales | 730 125.00 | | 730 125.00 | 730 125.00 |
FR Total operating income (I) | | | 730 125.00 | |
FT Inventory change (goods) | | | 716 000.00 | |
FW Other purchases and external expenses | | | 47 991.00 | |
FX Taxes, duties, and similar payments | | | 270.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 13 000.00 | |
GF Total Operating Expenses (II) | | | 777 261.00 | |
GG - OPERATING RESULT (I - II) | | | -47 136.00 | |
GR Interest and similar expenses | | | 431.00 | |
GU Total financial expenses (VI) | | | 431.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -431.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -47 567.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 730 125.00 | | | 730 125.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 777 692.00 | | | 777 692.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -47 567.00 | | | -47 567.00 |
| |
| 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 | 65 000.00 | | | 65 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 65 000.00 | | | 65 000.00 |
I4 DECREASES Grand Total | | | 65 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 65 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 000.00 | 13 000.00 | | 26 000.00 |
CY DEPRECIATION Start-up, development, or research expenses | 26 000.00 | 13 000.00 | | 26 000.00 |
| |
| 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 | 57 538.00 | 57 538.00 | | 57 538.00 |
UX Other trade receivables | 200 970.00 | 200 970.00 | | 200 970.00 |
VB VAT | 9 590.00 | 9 590.00 | | 9 590.00 |
VQ Other Taxes, Duties, and Similar Debts | 270.00 | 270.00 | | 270.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 210 560.00 | 210 560.00 | | 210 560.00 |
VW VAT | 64 453.00 | 64 453.00 | | 64 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 122 261.00 | 122 261.00 | | 122 261.00 |
| |
| 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) | 47 991.00 | | | 47 991.00 |
YW Business tax | 270.00 | | | 270.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 270.00 | | | 270.00 |
YY Amount of VAT collected | 73 013.00 | | | 73 013.00 |
YZ Total deductible VAT on goods and services | 9 592.00 | | | 9 592.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 47 991.00 | | | 47 991.00 |
