| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 104.00 | | 104.00 | 104.00 |
BZ Other receivables | 263.00 | | 263.00 | 263.00 |
CF Cash and cash equivalents | 842.00 | | 842.00 | 842.00 |
CJ TOTAL (II) | 1 209.00 | | 1 209.00 | 1 209.00 |
CO Grand total (0 to V) | 1 209.00 | | 1 209.00 | 1 209.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 251.00 | | | -6 251.00 |
DL TOTAL (I) | -4 251.00 | | | -4 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 460.00 | | | 460.00 |
EC TOTAL (IV) | 5 460.00 | | | 5 460.00 |
EE Grand total (I to V) | 1 209.00 | | | 1 209.00 |
EG Accrued income and payables due within one year | 5 460.00 | | | 5 460.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 590.00 | | 590.00 | 590.00 |
FG Production sold - services | 73.00 | | 73.00 | 73.00 |
FJ Net sales | 663.00 | | 663.00 | 663.00 |
FR Total operating income (I) | | | 663.00 | |
FS Purchases of goods (including customs duties) | | | 460.00 | |
FW Other purchases and external expenses | | | 6 454.00 | |
GF Total Operating Expenses (II) | | | 6 914.00 | |
GG - OPERATING RESULT (I - II) | | | -6 251.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 251.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 663.00 | | | 663.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 914.00 | | | 6 914.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 251.00 | | | -6 251.00 |
| |
| 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 | 460.00 | 460.00 | | 460.00 |
UX Other trade receivables | 104.00 | 104.00 | | 104.00 |
VB VAT | 263.00 | 263.00 | | 263.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 367.00 | 367.00 | | 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 460.00 | 5 460.00 | | 5 460.00 |
| |
| 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) | 1 700.00 | | | 1 700.00 |
ST Other accounts | 1 254.00 | | | 1 254.00 |
XQ Rental, rental and co-ownership charges | 3 500.00 | | | 3 500.00 |
YY Amount of VAT collected | 119.00 | | | 119.00 |
YZ Total deductible VAT on goods and services | 382.00 | | | 382.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 454.00 | | | 6 454.00 |
