| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 500.00 | 250.00 | 250.00 | 500.00 |
BJ TOTAL (I) | 500.00 | 250.00 | 250.00 | 500.00 |
BZ Other receivables | 1 734.00 | | 1 734.00 | 1 734.00 |
CF Cash and cash equivalents | 17 273.00 | | 17 273.00 | 17 273.00 |
CJ TOTAL (II) | 19 007.00 | | 19 007.00 | 19 007.00 |
CO Grand total (0 to V) | 19 507.00 | 250.00 | 19 257.00 | 19 507.00 |
| |
| 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) | 13 590.00 | | | 13 590.00 |
DL TOTAL (I) | 14 590.00 | | | 14 590.00 |
DV Miscellaneous Loans and Financial Debts (4) | 557.00 | | | 557.00 |
DX Trade payables and related accounts | 1 265.00 | | | 1 265.00 |
DY Tax and social security liabilities | 2 843.00 | | | 2 843.00 |
EC TOTAL (IV) | 4 666.00 | | | 4 666.00 |
EE Grand total (I to V) | 19 257.00 | | | 19 257.00 |
EG Accrued income and payables due within one year | 4 666.00 | | | 4 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 26 960.00 | | 26 960.00 | 26 960.00 |
FJ Net sales | 26 960.00 | | 26 960.00 | 26 960.00 |
FR Total operating income (I) | | | 26 960.00 | |
FU Purchases of raw materials and other supplies | | | 1 908.00 | |
FW Other purchases and external expenses | | | 8 798.00 | |
FZ Social Security Contributions | | | 15.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GF Total Operating Expenses (II) | | | 10 972.00 | |
GG - OPERATING RESULT (I - II) | | | 15 987.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 987.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 15.00 | | | 15.00 |
HK Income tax | 2 398.00 | | | 2 398.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 960.00 | | | 26 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 370.00 | | | 13 370.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 590.00 | | | 13 590.00 |
| |
| 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 | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 250.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 250.00 | | |
| |
| 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 | 1 265.00 | 1 265.00 | | 1 265.00 |
8E Income Taxes | 2 398.00 | 2 398.00 | | 2 398.00 |
VB VAT | 1 734.00 | | | 1 734.00 |
VI Group and Associates | 557.00 | 557.00 | | 557.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 734.00 | 1 734.00 | | 1 734.00 |
VW VAT | 445.00 | 445.00 | | 445.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 666.00 | 4 666.00 | | 4 666.00 |
| |
| 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) | 2 691.00 | | | 2 691.00 |
ST Other accounts | 6 107.00 | | | 6 107.00 |
YY Amount of VAT collected | 798.00 | | | 798.00 |
YZ Total deductible VAT on goods and services | 1 986.00 | | | 1 986.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 798.00 | | | 8 798.00 |
