| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 550.00 | | 550.00 | 550.00 |
BZ Other receivables | 486.00 | | 486.00 | 486.00 |
CF Cash and cash equivalents | 2 500.00 | | 2 500.00 | 2 500.00 |
CJ TOTAL (II) | 3 536.00 | | 3 536.00 | 3 536.00 |
CO Grand total (0 to V) | 3 536.00 | | 3 536.00 | 3 536.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | -8 633.00 | | | -8 633.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -857.00 | | | -857.00 |
DL TOTAL (I) | -4 490.00 | | | -4 490.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 241.00 | | | 7 241.00 |
DX Trade payables and related accounts | 785.00 | | | 785.00 |
EC TOTAL (IV) | 8 026.00 | | | 8 026.00 |
EE Grand total (I to V) | 3 536.00 | | | 3 536.00 |
EG Accrued income and payables due within one year | 8 026.00 | | | 8 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 563.00 | | 1 563.00 | 1 563.00 |
FJ Net sales | 1 563.00 | | 1 563.00 | 1 563.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 1 564.00 | |
FS Purchases of goods (including customs duties) | | | 1 104.00 | |
FW Other purchases and external expenses | | | 1 249.00 | |
GF Total Operating Expenses (II) | | | 2 354.00 | |
GG - OPERATING RESULT (I - II) | | | -790.00 | |
GR Interest and similar expenses | | | 67.00 | |
GU Total financial expenses (VI) | | | 67.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -67.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -857.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 564.00 | | | 1 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 421.00 | | | 2 421.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -857.00 | | | -857.00 |
| |
| 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 | 785.00 | 785.00 | | 785.00 |
VB VAT | 486.00 | 486.00 | | 486.00 |
VI Group and Associates | 7 241.00 | 7 241.00 | | 7 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 486.00 | 486.00 | | 486.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 026.00 | 8 026.00 | | 8 026.00 |
| |
| 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) | 883.00 | | | 883.00 |
ST Other accounts | 366.00 | | | 366.00 |
YY Amount of VAT collected | 561.00 | | | 561.00 |
YZ Total deductible VAT on goods and services | 422.00 | | | 422.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 249.00 | | | 1 249.00 |
