| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 000.00 | 250.00 | 1 750.00 | 2 000.00 |
BJ TOTAL (I) | 2 000.00 | 250.00 | 1 750.00 | 2 000.00 |
BX Customers and related accounts | 1 680.00 | | 1 680.00 | 1 680.00 |
BZ Other receivables | 35.00 | | 35.00 | 35.00 |
CF Cash and cash equivalents | 4 625.00 | | 4 625.00 | 4 625.00 |
CJ TOTAL (II) | 6 340.00 | | 6 340.00 | 6 340.00 |
CO Grand total (0 to V) | 8 340.00 | 250.00 | 8 090.00 | 8 340.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 778.00 | | | 778.00 |
DL TOTAL (I) | 1 278.00 | | | 1 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 365.00 | | | 3 365.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
DY Tax and social security liabilities | 297.00 | | | 297.00 |
EA Other liabilities | 2 400.00 | | | 2 400.00 |
EC TOTAL (IV) | 6 812.00 | | | 6 812.00 |
EE Grand total (I to V) | 8 090.00 | | | 8 090.00 |
EG Accrued income and payables due within one year | 6 812.00 | | | 6 812.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 136.00 | | 9 136.00 | 9 136.00 |
FJ Net sales | 9 136.00 | | 9 136.00 | 9 136.00 |
FR Total operating income (I) | | | 9 136.00 | |
FW Other purchases and external expenses | | | 8 108.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 250.00 | |
GF Total Operating Expenses (II) | | | 8 358.00 | |
GG - OPERATING RESULT (I - II) | | | 778.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 778.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 136.00 | | | 9 136.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 358.00 | | | 8 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 778.00 | | | 778.00 |
| |
| 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 | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 2 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 000.00 | |
| |
| 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 | 750.00 | 750.00 | | 750.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 1 680.00 | | | 1 680.00 |
VB VAT | 35.00 | | | 35.00 |
VI Group and Associates | 3 365.00 | 3 365.00 | | 3 365.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 715.00 | 1 715.00 | | 1 715.00 |
VW VAT | 297.00 | 297.00 | | 297.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 812.00 | 6 812.00 | | 6 812.00 |
| |
| 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) | 799.00 | | | 799.00 |
ST Other accounts | 5 569.00 | | | 5 569.00 |
XQ Rental, rental and co-ownership charges | 1 740.00 | | | 1 740.00 |
YY Amount of VAT collected | 1 827.00 | | | 1 827.00 |
YZ Total deductible VAT on goods and services | 1 178.00 | | | 1 178.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 108.00 | | | 8 108.00 |
