| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 922.00 | 404.00 | 1 518.00 | 1 922.00 |
BJ TOTAL (I) | 1 922.00 | 404.00 | 1 518.00 | 1 922.00 |
BX Customers and related accounts | 8 400.00 | | 8 400.00 | 8 400.00 |
BZ Other receivables | 384.00 | | 384.00 | 384.00 |
CF Cash and cash equivalents | 447.00 | | 447.00 | 447.00 |
CJ TOTAL (II) | 9 231.00 | | 9 231.00 | 9 231.00 |
CO Grand total (0 to V) | 11 153.00 | 404.00 | 10 749.00 | 11 153.00 |
| |
| 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) | 127.00 | | | 127.00 |
DL TOTAL (I) | 1 127.00 | | | 1 127.00 |
DV Miscellaneous Loans and Financial Debts (4) | 227.00 | | | 227.00 |
DY Tax and social security liabilities | 9 395.00 | | | 9 395.00 |
EC TOTAL (IV) | 9 622.00 | | | 9 622.00 |
EE Grand total (I to V) | 10 749.00 | | | 10 749.00 |
EG Accrued income and payables due within one year | 9 622.00 | | | 9 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 372.00 | | 47 372.00 | 47 372.00 |
FJ Net sales | 47 372.00 | | 47 372.00 | 47 372.00 |
FR Total operating income (I) | | | 47 372.00 | |
FW Other purchases and external expenses | | | 46 818.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 404.00 | |
GF Total Operating Expenses (II) | | | 47 222.00 | |
GG - OPERATING RESULT (I - II) | | | 150.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 150.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23.00 | | | 23.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 372.00 | | | 47 372.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 245.00 | | | 47 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 127.00 | | | 127.00 |
| |
| 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 | | | 1 922.00 | |
I4 DECREASES Grand Total | | | 1 922.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 922.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 922.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 404.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 404.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 23.00 | 23.00 | | 23.00 |
UX Other trade receivables | 8 400.00 | 8 400.00 | | 8 400.00 |
VB VAT | 384.00 | 384.00 | | 384.00 |
VI Group and Associates | 227.00 | 227.00 | | 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 784.00 | 8 784.00 | | 8 784.00 |
VW VAT | 9 372.00 | 9 372.00 | | 9 372.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 622.00 | 9 622.00 | | 9 622.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 46 818.00 | | | 46 818.00 |
YY Amount of VAT collected | 8 074.00 | | | 8 074.00 |
YZ Total deductible VAT on goods and services | 103.00 | | | 103.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 818.00 | | | 46 818.00 |
