| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 416.00 | | 416.00 | 416.00 |
CF Cash and cash equivalents | 51 145.00 | | 51 145.00 | 51 145.00 |
CJ TOTAL (II) | 51 561.00 | | 51 561.00 | 51 561.00 |
CO Grand total (0 to V) | 51 561.00 | | 51 561.00 | 51 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 18 336.00 | | | 18 336.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 985.00 | | | 20 985.00 |
DL TOTAL (I) | 40 421.00 | | | 40 421.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 032.00 | | | 4 032.00 |
DX Trade payables and related accounts | 2 849.00 | | | 2 849.00 |
DY Tax and social security liabilities | 4 259.00 | | | 4 259.00 |
EC TOTAL (IV) | 11 140.00 | | | 11 140.00 |
EE Grand total (I to V) | 51 561.00 | | | 51 561.00 |
EG Accrued income and payables due within one year | 11 140.00 | | | 11 140.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 840.00 | | 43 840.00 | 43 840.00 |
FJ Net sales | 43 840.00 | | 43 840.00 | 43 840.00 |
FR Total operating income (I) | | | 43 840.00 | |
FW Other purchases and external expenses | | | 10 580.00 | |
FX Taxes, duties, and similar payments | | | 115.00 | |
FY Salaries and Wages | | | 6 200.00 | |
FZ Social Security Contributions | | | 2 257.00 | |
GF Total Operating Expenses (II) | | | 19 151.00 | |
GG - OPERATING RESULT (I - II) | | | 24 688.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 688.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 703.00 | | | 3 703.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 840.00 | | | 43 840.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 854.00 | | | 22 854.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 985.00 | | | 20 985.00 |
| |
| 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 | 2 849.00 | 2 849.00 | | 2 849.00 |
8D Social Security and Other Social Organizations | 302.00 | 302.00 | | 302.00 |
8E Income Taxes | 3 703.00 | 3 703.00 | | 3 703.00 |
VB VAT | 416.00 | 416.00 | | 416.00 |
VI Group and Associates | 4 032.00 | 4 032.00 | | 4 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 416.00 | 416.00 | | 416.00 |
VW VAT | 254.00 | 254.00 | | 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 140.00 | 11 140.00 | | 11 140.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 45.00 | | | 45.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 861.00 | | | 3 861.00 |
ST Other accounts | 5 033.00 | | | 5 033.00 |
XQ Rental, rental and co-ownership charges | 854.00 | | | 854.00 |
YT Subcontracting | 831.00 | | | 831.00 |
YW Business tax | 70.00 | | | 70.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 115.00 | | | 115.00 |
YY Amount of VAT collected | 1 413.00 | | | 1 413.00 |
YZ Total deductible VAT on goods and services | 503.00 | | | 503.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 580.00 | | | 10 580.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
