| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 600 000.00 | | 600 000.00 | 600 000.00 |
BZ Other receivables | 8 402.00 | | 8 402.00 | 8 402.00 |
CJ TOTAL (II) | 8 402.00 | | 8 402.00 | 8 402.00 |
CO Grand total (0 to V) | 608 402.00 | | 608 402.00 | 608 402.00 |
CU Other investments | 600 000.00 | | 600 000.00 | 600 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600 000.00 | | | 600 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 607.00 | | | 4 607.00 |
DL TOTAL (I) | 604 607.00 | | | 604 607.00 |
DY Tax and social security liabilities | 2 175.00 | | | 2 175.00 |
EA Other liabilities | 1 620.00 | | | 1 620.00 |
EC TOTAL (IV) | 3 795.00 | | | 3 795.00 |
EE Grand total (I to V) | 608 402.00 | | | 608 402.00 |
EG Accrued income and payables due within one year | 3 795.00 | | | 3 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 333.00 | | 13 333.00 | 13 333.00 |
FJ Net sales | 13 333.00 | | 13 333.00 | 13 333.00 |
FR Total operating income (I) | | | 13 333.00 | |
FW Other purchases and external expenses | | | 7 912.00 | |
GF Total Operating Expenses (II) | | | 7 912.00 | |
GG - OPERATING RESULT (I - II) | | | 5 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 813.00 | | | 813.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 333.00 | | | 13 333.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 725.00 | | | 8 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 607.00 | | | 4 607.00 |
| |
| 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 | | | 600 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 600 000.00 | |
I4 DECREASES Grand Total | | | 600 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 600 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 813.00 | 813.00 | | 813.00 |
VB VAT | 270.00 | | | 270.00 |
VC Group and associates | 8 132.00 | | | 8 132.00 |
VI Group and Associates | 1 620.00 | 1 620.00 | | 1 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 402.00 | 8 402.00 | | 8 402.00 |
VW VAT | 1 362.00 | 1 362.00 | | 1 362.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 795.00 | 3 795.00 | | 3 795.00 |
| |
| 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) | 2 912.00 | | | 2 912.00 |
ST Other accounts | 5 000.00 | | | 5 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 912.00 | | | 7 912.00 |
