| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 289.00 | 53.00 | 2 236.00 | 2 289.00 |
BJ TOTAL (I) | 2 296.00 | 53.00 | 2 243.00 | 2 296.00 |
BX Customers and related accounts | 58 440.00 | 1 350.00 | 57 090.00 | 58 440.00 |
BZ Other receivables | 4 692.00 | | 4 692.00 | 4 692.00 |
CF Cash and cash equivalents | 16 271.00 | | 16 271.00 | 16 271.00 |
CH Prepaid expenses | 1 891.00 | | 1 891.00 | 1 891.00 |
CJ TOTAL (II) | 81 294.00 | 1 350.00 | 79 944.00 | 81 294.00 |
CO Grand total (0 to V) | 83 590.00 | 1 403.00 | 82 187.00 | 83 590.00 |
CR Shares due in more than one year | 3 240.00 | | | 3 240.00 |
CU Other investments | 7.00 | | 7.00 | 7.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 242.00 | | | 31 242.00 |
DL TOTAL (I) | 36 242.00 | | | 36 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 800.00 | | | 26 800.00 |
DX Trade payables and related accounts | 2 387.00 | | | 2 387.00 |
DY Tax and social security liabilities | 16 759.00 | | | 16 759.00 |
EC TOTAL (IV) | 45 945.00 | | | 45 945.00 |
EE Grand total (I to V) | 82 187.00 | | | 82 187.00 |
EG Accrued income and payables due within one year | 45 945.00 | | | 45 945.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 819.00 | | 84 819.00 | 84 819.00 |
FJ Net sales | 84 819.00 | | 84 819.00 | 84 819.00 |
FR Total operating income (I) | | | 84 819.00 | |
FW Other purchases and external expenses | | | 14 742.00 | |
FX Taxes, duties, and similar payments | | | 634.00 | |
FY Salaries and Wages | | | 27 409.00 | |
FZ Social Security Contributions | | | 13 182.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 53.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 350.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 57 373.00 | |
GG - OPERATING RESULT (I - II) | | | 27 446.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 438.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -3 804.00 | | | -3 804.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 819.00 | | | 84 819.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 578.00 | | | 53 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 242.00 | | | 31 242.00 |
| |
| 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 | | | 2 296.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 7.00 | |
I4 DECREASES Grand Total | | | 2 296.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 289.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 289.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 7.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 53.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 53.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 1 350.00 | | |
7B Total provisions for depreciation | | 1 350.00 | | |
7C Grand total | | 1 350.00 | | |
UE of which provisions and reversals: - Operating | | 1 350.00 | | |
| |
| 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 | 2 387.00 | 2 387.00 | | 2 387.00 |
8D Social Security and Other Social Organizations | 5 831.00 | 5 831.00 | | 5 831.00 |
UX Other trade receivables | 55 200.00 | | | 55 200.00 |
VA Doubtful or disputed receivables | 3 240.00 | | | 3 240.00 |
VB VAT | 888.00 | | | 888.00 |
VI Group and Associates | 26 800.00 | 26 800.00 | | 26 800.00 |
VM Income taxes | 3 804.00 | | | 3 804.00 |
VQ Other Taxes, Duties, and Similar Debts | 323.00 | 323.00 | | 323.00 |
VS Prepaid expenses | 1 891.00 | | | 1 891.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 023.00 | 61 783.00 | 3 240.00 | 65 023.00 |
VW VAT | 10 604.00 | 10 604.00 | | 10 604.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 945.00 | 45 945.00 | | 45 945.00 |
| |
| 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 | 322.00 | | | 322.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 522.00 | | | 3 522.00 |
ST Other accounts | 6 890.00 | | | 6 890.00 |
XQ Rental, rental and co-ownership charges | 4 330.00 | | | 4 330.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 312.00 | | | 312.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 634.00 | | | 634.00 |
YY Amount of VAT collected | 14 694.00 | | | 14 694.00 |
YZ Total deductible VAT on goods and services | 2 079.00 | | | 2 079.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 742.00 | | | 14 742.00 |
