| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 832.00 | 1 123.00 | 2 710.00 | 3 832.00 |
BH Other financial assets | 3 331.00 | | 3 331.00 | 3 331.00 |
BJ TOTAL (I) | 7 163.00 | 1 123.00 | 6 041.00 | 7 163.00 |
BX Customers and related accounts | 29 459.00 | | 29 459.00 | 29 459.00 |
BZ Other receivables | 3 988.00 | | 3 988.00 | 3 988.00 |
CF Cash and cash equivalents | 22 649.00 | | 22 649.00 | 22 649.00 |
CJ TOTAL (II) | 56 096.00 | | 56 096.00 | 56 096.00 |
CO Grand total (0 to V) | 63 259.00 | 1 123.00 | 62 137.00 | 63 259.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 42 686.00 | 42 686.00 | | 42 686.00 |
DD Legal reserve (1) | 4 269.00 | | | 4 269.00 |
DG Other reserves | 13 219.00 | | | 13 219.00 |
DH Retained earnings | | -16 219.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 334.00 | 33 706.00 | | -2 334.00 |
DL TOTAL (I) | 57 840.00 | 60 174.00 | | 57 840.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 867.00 | 4 432.00 | | 1 867.00 |
DX Trade payables and related accounts | 31.00 | 795.00 | | 31.00 |
DY Tax and social security liabilities | 2 400.00 | 8 006.00 | | 2 400.00 |
EC TOTAL (IV) | 4 298.00 | 13 233.00 | | 4 298.00 |
EE Grand total (I to V) | 62 137.00 | 73 407.00 | | 62 137.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 841.00 | | 60 841.00 | 60 841.00 |
FJ Net sales | 60 841.00 | | 60 841.00 | 60 841.00 |
FR Total operating income (I) | | | 60 841.00 | |
FU Purchases of raw materials and other supplies | | | 894.00 | |
FW Other purchases and external expenses | | | 16 557.00 | |
FX Taxes, duties, and similar payments | | | 974.00 | |
FY Salaries and Wages | | | 37 054.00 | |
FZ Social Security Contributions | | | 9 538.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 558.00 | |
GF Total Operating Expenses (II) | | | 65 575.00 | |
GG - OPERATING RESULT (I - II) | | | -4 734.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 734.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 400.00 | 24 461.00 | | 2 400.00 |
HD Total exceptional income (VII) | 2 400.00 | 24 461.00 | | 2 400.00 |
HE Exceptional expenses on management operations | | 5.00 | | |
HH Total exceptional expenses (VIII) | | 5.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 400.00 | 24 456.00 | | 2 400.00 |
HK Income tax | | 3 086.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 63 241.00 | 107 324.00 | | 63 241.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 575.00 | 73 618.00 | | 65 575.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 334.00 | 33 706.00 | | -2 334.00 |
| |
| 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 | 5 352.00 | | 1 812.00 | 5 352.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 331.00 | |
I4 DECREASES Grand Total | | | 7 163.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 832.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 021.00 | | 1 812.00 | 2 021.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 331.00 | | | 3 331.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 565.00 | 558.00 | | 565.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 565.00 | 558.00 | | 565.00 |
| |
| 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 | 31.00 | 31.00 | | 31.00 |
8C Staff and Related Accounts | 2 400.00 | 2 400.00 | | 2 400.00 |
UT Other financial assets | 3 331.00 | 3 331.00 | | 3 331.00 |
UX Other trade receivables | 29 459.00 | | | 29 459.00 |
UZ Social Security, other social security organizations | 3 964.00 | | | 3 964.00 |
VB VAT | 25.00 | | | 25.00 |
VI Group and Associates | 1 867.00 | 1 867.00 | | 1 867.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 778.00 | 36 778.00 | | 36 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 298.00 | 4 298.00 | | 4 298.00 |
| |
| 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 | 974.00 | | | 974.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 915.00 | | | 1 915.00 |
ST Other accounts | 14 442.00 | | | 14 442.00 |
XQ Rental, rental and co-ownership charges | 200.00 | | | 200.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 974.00 | | | 974.00 |
YY Amount of VAT collected | 117.00 | | | 117.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 557.00 | | | 16 557.00 |
