| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 2 273.00 | | 2 273.00 | 2 273.00 |
CF Cash and cash equivalents | 19 165.00 | | 19 165.00 | 19 165.00 |
CJ TOTAL (II) | 21 438.00 | | 21 438.00 | 21 438.00 |
CO Grand total (0 to V) | 21 438.00 | | 21 438.00 | 21 438.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 612.00 | | | 13 612.00 |
DL TOTAL (I) | 14 612.00 | | | 14 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 490.00 | | | 1 490.00 |
DX Trade payables and related accounts | 2 100.00 | | | 2 100.00 |
DY Tax and social security liabilities | 3 237.00 | | | 3 237.00 |
EC TOTAL (IV) | 6 826.00 | | | 6 826.00 |
EE Grand total (I to V) | 21 438.00 | | | 21 438.00 |
EG Accrued income and payables due within one year | 6 826.00 | | | 6 826.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 51 816.00 | | 51 816.00 | 51 816.00 |
FJ Net sales | 51 816.00 | | 51 816.00 | 51 816.00 |
FR Total operating income (I) | | | 51 816.00 | |
FU Purchases of raw materials and other supplies | | | 22 807.00 | |
FW Other purchases and external expenses | | | 12 987.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 35 802.00 | |
GG - OPERATING RESULT (I - II) | | | 16 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 402.00 | | | 2 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 51 816.00 | | | 51 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 204.00 | | | 38 204.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 612.00 | | | 13 612.00 |
| |
| 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 | 2 100.00 | 2 100.00 | | 2 100.00 |
8E Income Taxes | 2 402.00 | 2 402.00 | | 2 402.00 |
VB VAT | 2 273.00 | | | 2 273.00 |
VI Group and Associates | 1 490.00 | 1 490.00 | | 1 490.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 273.00 | 2 273.00 | | 2 273.00 |
VW VAT | 835.00 | 835.00 | | 835.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 826.00 | 6 826.00 | | 6 826.00 |
| |
| 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) | 3 548.00 | | | 3 548.00 |
ST Other accounts | 9 439.00 | | | 9 439.00 |
YY Amount of VAT collected | 2 525.00 | | | 2 525.00 |
YZ Total deductible VAT on goods and services | 2 712.00 | | | 2 712.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 987.00 | | | 12 987.00 |
