| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 8 351.00 | | 8 351.00 | 8 351.00 |
BZ Other receivables | 20 310.00 | | 20 310.00 | 20 310.00 |
CF Cash and cash equivalents | 119 922.00 | | 119 922.00 | 119 922.00 |
CJ TOTAL (II) | 148 583.00 | | 148 583.00 | 148 583.00 |
CO Grand total (0 to V) | 148 583.00 | | 148 583.00 | 148 583.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 128 161.00 | 66 879.00 | | 128 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 548.00 | 61 283.00 | | -2 548.00 |
DL TOTAL (I) | 147 613.00 | 150 161.00 | | 147 613.00 |
DX Trade payables and related accounts | 970.00 | 1 510.00 | | 970.00 |
DY Tax and social security liabilities | | 188.00 | | |
EC TOTAL (IV) | 970.00 | 1 698.00 | | 970.00 |
EE Grand total (I to V) | 148 583.00 | 151 859.00 | | 148 583.00 |
EG Accrued income and payables due within one year | 970.00 | 1 698.00 | | 970.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1.00 | |
FT Inventory change (goods) | | | -8 351.00 | |
FU Purchases of raw materials and other supplies | | | 120.00 | |
FW Other purchases and external expenses | | | 10 214.00 | |
FX Taxes, duties, and similar payments | | | 571.00 | |
GF Total Operating Expenses (II) | | | 2 555.00 | |
GG - OPERATING RESULT (I - II) | | | -2 554.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 548.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 20 159.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | 180 000.00 | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 555.00 | 118 717.00 | | 2 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 548.00 | 61 283.00 | | -2 548.00 |
| |
| 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 | 970.00 | 970.00 | | 970.00 |
VM Income taxes | 20 160.00 | | | 20 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 150.00 | | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 310.00 | 20 310.00 | | 20 310.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 970.00 | 970.00 | | 970.00 |
| |
| 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) | 1 748.00 | 1 675.00 | | 1 748.00 |
ST Other accounts | 115.00 | 68.00 | | 115.00 |
YT Subcontracting | 8 351.00 | | | 8 351.00 |
YW Business tax | 571.00 | 188.00 | | 571.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 571.00 | 188.00 | | 571.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 214.00 | 1 743.00 | | 10 214.00 |
