| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 833.00 | 833.00 | | 833.00 |
BJ TOTAL (I) | 833.00 | 833.00 | | 833.00 |
BX Customers and related accounts | 135 781.00 | | 135 781.00 | 135 781.00 |
BZ Other receivables | 2 312.00 | | 2 312.00 | 2 312.00 |
CF Cash and cash equivalents | 5 242.00 | | 5 242.00 | 5 242.00 |
CJ TOTAL (II) | 143 335.00 | | 143 335.00 | 143 335.00 |
CO Grand total (0 to V) | 144 168.00 | 833.00 | 143 335.00 | 144 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 92 055.00 | | | 92 055.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 219.00 | | | -10 219.00 |
DL TOTAL (I) | 90 636.00 | | | 90 636.00 |
DY Tax and social security liabilities | 52 699.00 | | | 52 699.00 |
EC TOTAL (IV) | 52 699.00 | | | 52 699.00 |
EE Grand total (I to V) | 143 335.00 | | | 143 335.00 |
EG Accrued income and payables due within one year | 52 699.00 | | | 52 699.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 484.00 | | 136 484.00 | 136 484.00 |
FJ Net sales | 136 484.00 | | 136 484.00 | 136 484.00 |
FR Total operating income (I) | | | 136 484.00 | |
FW Other purchases and external expenses | | | 9 458.00 | |
FX Taxes, duties, and similar payments | | | 3 898.00 | |
FY Salaries and Wages | | | 79 128.00 | |
FZ Social Security Contributions | | | 53 865.00 | |
GF Total Operating Expenses (II) | | | 146 349.00 | |
GG - OPERATING RESULT (I - II) | | | -9 865.00 | |
GR Interest and similar expenses | | | 354.00 | |
GU Total financial expenses (VI) | | | 354.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 219.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 136 484.00 | | | 136 484.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 703.00 | | | 146 703.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 219.00 | | | -10 219.00 |
| |
| 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 | 833.00 | | | 833.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 833.00 | | | 833.00 |
I4 DECREASES Grand Total | | | 833.00 | |
IN DECREASES Start-up, development, or research expenses | | | 833.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 833.00 | | | 833.00 |
CY DEPRECIATION Start-up, development, or research expenses | 833.00 | | | 833.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 4 223.00 | 4 223.00 | | 4 223.00 |
8D Social Security and Other Social Organizations | 22 070.00 | 22 070.00 | | 22 070.00 |
UX Other trade receivables | 135 781.00 | | | 135 781.00 |
VB VAT | 427.00 | | | 427.00 |
VP Miscellaneous | 1 885.00 | | | 1 885.00 |
VQ Other Taxes, Duties, and Similar Debts | 553.00 | 553.00 | | 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 093.00 | 138 093.00 | | 138 093.00 |
VW VAT | 25 853.00 | 25 853.00 | | 25 853.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 52 699.00 | 52 699.00 | | 52 699.00 |
| |
| 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 | 1 608.00 | | | 1 608.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 2 815.00 | | | 2 815.00 |
XQ Rental, rental and co-ownership charges | 6 600.00 | | | 6 600.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 2 290.00 | | | 2 290.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 898.00 | | | 3 898.00 |
YY Amount of VAT collected | 27 297.00 | | | 27 297.00 |
YZ Total deductible VAT on goods and services | 1 665.00 | | | 1 665.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 458.00 | | | 9 458.00 |
