| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 14 400.00 | | 14 400.00 | 14 400.00 |
BZ Other receivables | 699.00 | | 699.00 | 699.00 |
CF Cash and cash equivalents | 72 059.00 | | 72 059.00 | 72 059.00 |
CJ TOTAL (II) | 87 159.00 | | 87 159.00 | 87 159.00 |
CO Grand total (0 to V) | 87 159.00 | | 87 159.00 | 87 159.00 |
| |
| 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) | 65 532.00 | | | 65 532.00 |
DL TOTAL (I) | 66 532.00 | | | 66 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 93.00 | | | 93.00 |
DX Trade payables and related accounts | 1 986.00 | | | 1 986.00 |
DY Tax and social security liabilities | 18 548.00 | | | 18 548.00 |
EC TOTAL (IV) | 20 627.00 | | | 20 627.00 |
EE Grand total (I to V) | 87 159.00 | | | 87 159.00 |
EG Accrued income and payables due within one year | 20 627.00 | | | 20 627.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 031.00 | | 90 031.00 | 90 031.00 |
FJ Net sales | 90 031.00 | | 90 031.00 | 90 031.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 90 031.00 | |
FW Other purchases and external expenses | | | 6 905.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 906.00 | |
GG - OPERATING RESULT (I - II) | | | 83 125.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 83 120.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 588.00 | | | 17 588.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 031.00 | | | 90 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 499.00 | | | 24 499.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 532.00 | | | 65 532.00 |
| |
| 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 | 1 986.00 | 1 986.00 | | 1 986.00 |
8E Income Taxes | 17 588.00 | 17 588.00 | | 17 588.00 |
UX Other trade receivables | 14 400.00 | 14 400.00 | | 14 400.00 |
VB VAT | 699.00 | 699.00 | | 699.00 |
VI Group and Associates | 93.00 | 93.00 | | 93.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 099.00 | 15 099.00 | | 15 099.00 |
VW VAT | 960.00 | 960.00 | | 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 627.00 | 20 627.00 | | 20 627.00 |
| |
| 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) | 6 239.00 | | | 6 239.00 |
ST Other accounts | 667.00 | | | 667.00 |
YY Amount of VAT collected | 18 006.00 | | | 18 006.00 |
YZ Total deductible VAT on goods and services | 954.00 | | | 954.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 905.00 | | | 6 905.00 |
