| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 650.00 | 1 650.00 | | 1 650.00 |
AT Other tangible assets | 18 890.00 | 18 890.00 | | 18 890.00 |
BJ TOTAL (I) | 20 540.00 | 20 540.00 | | 20 540.00 |
BX Customers and related accounts | 4 824.00 | | 4 824.00 | 4 824.00 |
BZ Other receivables | 1 950.00 | | 1 950.00 | 1 950.00 |
CD Marketable securities | 4 349.00 | | 4 349.00 | 4 349.00 |
CF Cash and cash equivalents | 11 968.00 | | 11 968.00 | 11 968.00 |
CH Prepaid expenses | 686.00 | | 686.00 | 686.00 |
CJ TOTAL (II) | 23 776.00 | | 23 776.00 | 23 776.00 |
CO Grand total (0 to V) | 44 316.00 | 20 540.00 | 23 776.00 | 44 316.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 700.00 | 3 700.00 | | 3 700.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 4 914.00 | 660.00 | | 4 914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 956.00 | 4 253.00 | | 2 956.00 |
DL TOTAL (I) | 15 269.00 | 12 314.00 | | 15 269.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | 57.00 | | 53.00 |
DX Trade payables and related accounts | 4 048.00 | 4 004.00 | | 4 048.00 |
DY Tax and social security liabilities | 4 406.00 | 5 933.00 | | 4 406.00 |
EC TOTAL (IV) | 8 507.00 | 9 994.00 | | 8 507.00 |
EE Grand total (I to V) | 23 776.00 | 22 308.00 | | 23 776.00 |
EG Accrued income and payables due within one year | 8 507.00 | 9 994.00 | | 8 507.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 911.00 | | 26 911.00 | 26 911.00 |
FJ Net sales | 26 911.00 | | 26 911.00 | 26 911.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 154.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 29 074.00 | |
FW Other purchases and external expenses | | | 13 471.00 | |
FX Taxes, duties, and similar payments | | | 3 456.00 | |
FY Salaries and Wages | | | 6 586.00 | |
FZ Social Security Contributions | | | 1 636.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 208.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 25 360.00 | |
GG - OPERATING RESULT (I - II) | | | 3 715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 715.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 154.00 | | | 2 154.00 |
HK Income tax | 759.00 | 928.00 | | 759.00 |
HL TOTAL REVENUE (I + III + V + VII) | 29 074.00 | 37 723.00 | | 29 074.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 119.00 | 33 469.00 | | 26 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 956.00 | 4 253.00 | | 2 956.00 |
| |
| 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 | 20 540.00 | | | 20 540.00 |
I4 DECREASES Grand Total | | | 20 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 540.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 540.00 | | | 20 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 332.00 | 208.00 | | 20 332.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 332.00 | 208.00 | | 20 332.00 |
| |
| 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 | 4 048.00 | 4 048.00 | | 4 048.00 |
8C Staff and Related Accounts | 267.00 | 267.00 | | 267.00 |
8D Social Security and Other Social Organizations | 820.00 | 820.00 | | 820.00 |
8E Income Taxes | 402.00 | 402.00 | | 402.00 |
UX Other trade receivables | 4 824.00 | | | 4 824.00 |
VB VAT | 830.00 | | | 830.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VP Miscellaneous | 1 120.00 | | | 1 120.00 |
VQ Other Taxes, Duties, and Similar Debts | 513.00 | 513.00 | | 513.00 |
VS Prepaid expenses | 686.00 | | | 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 459.00 | 7 459.00 | | 7 459.00 |
VW VAT | 2 404.00 | 2 404.00 | | 2 404.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 507.00 | 8 507.00 | | 8 507.00 |
| |
| 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 | 1 781.00 | 1 858.00 | | 1 781.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 393.00 | 3 370.00 | | 3 393.00 |
ST Other accounts | 2 227.00 | 1 875.00 | | 2 227.00 |
YP Average staff number | 3.00 | 3.00 | | 3.00 |
YU External personnel | 7 851.00 | 7 735.00 | | 7 851.00 |
YW Business tax | 1 675.00 | 1 245.00 | | 1 675.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 456.00 | 3 103.00 | | 3 456.00 |
YY Amount of VAT collected | 6 114.00 | 8 786.00 | | 6 114.00 |
YZ Total deductible VAT on goods and services | 2 236.00 | 3 038.00 | | 2 236.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 13 471.00 | 12 980.00 | | 13 471.00 |
