| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 353.00 | 353.00 | | 353.00 |
AT Other tangible assets | 2 087.00 | 2 005.00 | 83.00 | 2 087.00 |
BJ TOTAL (I) | 2 440.00 | 2 358.00 | 83.00 | 2 440.00 |
BZ Other receivables | 226.00 | | 226.00 | 226.00 |
CF Cash and cash equivalents | 37 576.00 | | 37 576.00 | 37 576.00 |
CJ TOTAL (II) | 37 801.00 | | 37 801.00 | 37 801.00 |
CO Grand total (0 to V) | 40 242.00 | 2 358.00 | 37 884.00 | 40 242.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -11 734.00 | 8 052.00 | | -11 734.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 277.00 | -19 786.00 | | 9 277.00 |
DL TOTAL (I) | 16 343.00 | 7 066.00 | | 16 343.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 582.00 | 26 032.00 | | 20 582.00 |
DX Trade payables and related accounts | 960.00 | 960.00 | | 960.00 |
EC TOTAL (IV) | 21 542.00 | 26 992.00 | | 21 542.00 |
EE Grand total (I to V) | 37 884.00 | 34 058.00 | | 37 884.00 |
EG Accrued income and payables due within one year | 21 542.00 | 26 992.00 | | 21 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 273 239.00 | | 273 239.00 | 273 239.00 |
FJ Net sales | 273 239.00 | | 273 239.00 | 273 239.00 |
FR Total operating income (I) | | | 273 239.00 | |
FS Purchases of goods (including customs duties) | | | 260 890.00 | |
FW Other purchases and external expenses | | | 6 564.00 | |
FX Taxes, duties, and similar payments | | | 318.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 33.00 | |
GF Total Operating Expenses (II) | | | 267 805.00 | |
GG - OPERATING RESULT (I - II) | | | 5 434.00 | |
GL Other interest and similar income | | | 3 933.00 | |
GP Total financial income (V) | | | 3 933.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 367.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | 90.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 90.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | -90.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 277 172.00 | | | 277 172.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 895.00 | 19 786.00 | | 267 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 277.00 | -19 786.00 | | 9 277.00 |
| |
| 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 | 2 440.00 | | | 2 440.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 353.00 | | | 353.00 |
I4 DECREASES Grand Total | | | 2 440.00 | |
IN DECREASES Start-up, development, or research expenses | | | 353.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 087.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 087.00 | | | 2 087.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 325.00 | 33.00 | | 2 325.00 |
CY DEPRECIATION Start-up, development, or research expenses | 353.00 | | | 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 972.00 | 33.00 | | 1 972.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 226.00 | 226.00 | | 226.00 |
VI Group and Associates | 20 582.00 | 20 582.00 | | 20 582.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 226.00 | 226.00 | | 226.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 542.00 | 21 542.00 | | 21 542.00 |
| |
| 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) | 589.00 | 343.00 | | 589.00 |
ST Other accounts | 5 974.00 | 19 016.00 | | 5 974.00 |
YW Business tax | 318.00 | 304.00 | | 318.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 318.00 | 304.00 | | 318.00 |
YY Amount of VAT collected | 54 648.00 | | | 54 648.00 |
YZ Total deductible VAT on goods and services | 51 887.00 | 176.00 | | 51 887.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 564.00 | 19 359.00 | | 6 564.00 |
