| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 400.00 | | 2 400.00 | 2 400.00 |
BJ TOTAL (I) | 2 400.00 | | 2 400.00 | 2 400.00 |
BT Goods | 51 010.00 | | 51 010.00 | 51 010.00 |
BZ Other receivables | 4 584.00 | | 4 584.00 | 4 584.00 |
CF Cash and cash equivalents | 5 179.00 | | 5 179.00 | 5 179.00 |
CJ TOTAL (II) | 60 773.00 | | 60 773.00 | 60 773.00 |
CO Grand total (0 to V) | 63 173.00 | | 63 173.00 | 63 173.00 |
CP Shares due in less than one year | 2 400.00 | | | 2 400.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 1 685.00 | | | 1 685.00 |
DH Retained earnings | 6 458.00 | | | 6 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -19 383.00 | | | -19 383.00 |
DL TOTAL (I) | -9 240.00 | | | -9 240.00 |
DX Trade payables and related accounts | 33 072.00 | | | 33 072.00 |
DY Tax and social security liabilities | 39 340.00 | | | 39 340.00 |
EC TOTAL (IV) | 72 412.00 | | | 72 412.00 |
EE Grand total (I to V) | 63 173.00 | | | 63 173.00 |
EG Accrued income and payables due within one year | 72 412.00 | | | 72 412.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 205 623.00 | | 205 623.00 | 205 623.00 |
FJ Net sales | 205 623.00 | | 205 623.00 | 205 623.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 205 624.00 | |
FS Purchases of goods (including customs duties) | | | 169 598.00 | |
FT Inventory change (goods) | | | -2 345.00 | |
FW Other purchases and external expenses | | | 22 131.00 | |
FX Taxes, duties, and similar payments | | | 756.00 | |
FY Salaries and Wages | | | 34 843.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 225 006.00 | |
GG - OPERATING RESULT (I - II) | | | -19 383.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -19 383.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 205 624.00 | | | 205 624.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 225 006.00 | | | 225 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -19 383.00 | | | -19 383.00 |
| |
| 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 | 2 400.00 | | | 2 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 400.00 | |
I4 DECREASES Grand Total | | | 2 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 400.00 | | | 2 400.00 |
| |
| 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 | 33 072.00 | 33 072.00 | | 33 072.00 |
8C Staff and Related Accounts | 7 407.00 | 7 407.00 | | 7 407.00 |
8D Social Security and Other Social Organizations | 29 641.00 | 29 641.00 | | 29 641.00 |
8E Income Taxes | 389.00 | 389.00 | | 389.00 |
UT Other financial assets | 2 400.00 | 2 400.00 | | 2 400.00 |
VB VAT | 4 584.00 | 4 584.00 | | 4 584.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 523.00 | 1 523.00 | | 1 523.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 984.00 | 6 984.00 | | 6 984.00 |
VW VAT | 380.00 | 380.00 | | 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 412.00 | 72 412.00 | | 72 412.00 |
| |
| 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) | 280.00 | | | 280.00 |
ST Other accounts | 9 072.00 | | | 9 072.00 |
XQ Rental, rental and co-ownership charges | 12 780.00 | | | 12 780.00 |
YW Business tax | 756.00 | | | 756.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 756.00 | | | 756.00 |
YY Amount of VAT collected | 12 509.00 | | | 12 509.00 |
YZ Total deductible VAT on goods and services | 11 529.00 | | | 11 529.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 131.00 | | | 22 131.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
