| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 4 514.00 | | 4 514.00 | 4 514.00 |
CD Marketable securities | 2 255.00 | | 2 255.00 | 2 255.00 |
CF Cash and cash equivalents | 2 196.00 | | 2 196.00 | 2 196.00 |
CJ TOTAL (II) | 8 965.00 | | 8 965.00 | 8 965.00 |
CO Grand total (0 to V) | 8 965.00 | | 8 965.00 | 8 965.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 17 000.00 | | | 17 000.00 |
DD Legal reserve (1) | 1 700.00 | | | 1 700.00 |
DH Retained earnings | 8 993.00 | | | 8 993.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 654.00 | | | -19 654.00 |
DL TOTAL (I) | 8 040.00 | | | 8 040.00 |
DV Miscellaneous Loans and Financial Debts (4) | 896.00 | | | 896.00 |
DX Trade payables and related accounts | 29.00 | | | 29.00 |
EC TOTAL (IV) | 925.00 | | | 925.00 |
EE Grand total (I to V) | 8 965.00 | | | 8 965.00 |
EG Accrued income and payables due within one year | 925.00 | | | 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 20 608.00 | |
FX Taxes, duties, and similar payments | | | 1 356.00 | |
GF Total Operating Expenses (II) | | | 21 965.00 | |
GG - OPERATING RESULT (I - II) | | | -21 965.00 | |
GR Interest and similar expenses | | | 45.00 | |
GU Total financial expenses (VI) | | | 45.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -22 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 356.00 | | | 2 356.00 |
HD Total exceptional income (VII) | 2 356.00 | | | 2 356.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 356.00 | | | 2 356.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 356.00 | | | 2 356.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 009.00 | | | 22 009.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 654.00 | | | -19 654.00 |
| |
| 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 | 29.00 | 29.00 | | 29.00 |
VB VAT | 4 514.00 | 4 514.00 | | 4 514.00 |
VI Group and Associates | 896.00 | 896.00 | | 896.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 514.00 | 4 514.00 | | 4 514.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 925.00 | 925.00 | | 925.00 |
| |
| 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) | 2 092.00 | | | 2 092.00 |
ST Other accounts | 149.00 | | | 149.00 |
XQ Rental, rental and co-ownership charges | 4 200.00 | | | 4 200.00 |
YT Subcontracting | 14 168.00 | | | 14 168.00 |
YW Business tax | 1 356.00 | | | 1 356.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 356.00 | | | 1 356.00 |
YZ Total deductible VAT on goods and services | 4 092.00 | | | 4 092.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 608.00 | | | 20 608.00 |
