| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 7 980.00 | | 7 980.00 | 7 980.00 |
BZ Other receivables | 435.00 | | 435.00 | 435.00 |
CF Cash and cash equivalents | 2 910.00 | | 2 910.00 | 2 910.00 |
CJ TOTAL (II) | 11 325.00 | | 11 325.00 | 11 325.00 |
CO Grand total (0 to V) | 11 325.00 | | 11 325.00 | 11 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 717.00 | | | -4 717.00 |
DL TOTAL (I) | 5 283.00 | | | 5 283.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 224.00 | | | 3 224.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 1 318.00 | | | 1 318.00 |
EC TOTAL (IV) | 6 042.00 | | | 6 042.00 |
EE Grand total (I to V) | 11 325.00 | | | 11 325.00 |
EG Accrued income and payables due within one year | 6 042.00 | | | 6 042.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 122.00 | | 9 122.00 | 9 122.00 |
FJ Net sales | 9 122.00 | | 9 122.00 | 9 122.00 |
FR Total operating income (I) | | | 9 122.00 | |
FW Other purchases and external expenses | | | 13 748.00 | |
GF Total Operating Expenses (II) | | | 13 748.00 | |
GG - OPERATING RESULT (I - II) | | | -4 627.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 627.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 122.00 | | | 9 122.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 838.00 | | | 13 838.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 717.00 | | | -4 717.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
UX Other trade receivables | 7 980.00 | 7 980.00 | | 7 980.00 |
VB VAT | 435.00 | 435.00 | | 435.00 |
VI Group and Associates | 3 224.00 | 3 224.00 | | 3 224.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 415.00 | 8 415.00 | | 8 415.00 |
VW VAT | 1 318.00 | 1 318.00 | | 1 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 042.00 | 6 042.00 | | 6 042.00 |
| |
| 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) | 2 411.00 | | | 2 411.00 |
ST Other accounts | 9 293.00 | | | 9 293.00 |
XQ Rental, rental and co-ownership charges | 579.00 | | | 579.00 |
YT Subcontracting | 1 466.00 | | | 1 466.00 |
YY Amount of VAT collected | 1 824.00 | | | 1 824.00 |
YZ Total deductible VAT on goods and services | 722.00 | | | 722.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 748.00 | | | 13 748.00 |
