| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 742.00 | 742.00 | | 742.00 |
BD Other fixed assets | 864.00 | | 864.00 | 864.00 |
BJ TOTAL (I) | 1 606.00 | 742.00 | 864.00 | 1 606.00 |
BT Goods | 450.00 | | 450.00 | 450.00 |
BX Customers and related accounts | 2 880.00 | | 2 880.00 | 2 880.00 |
BZ Other receivables | 38.00 | | 38.00 | 38.00 |
CF Cash and cash equivalents | 1 005.00 | | 1 005.00 | 1 005.00 |
CJ TOTAL (II) | 4 373.00 | | 4 373.00 | 4 373.00 |
CO Grand total (0 to V) | 5 980.00 | 742.00 | 5 237.00 | 5 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 873.00 | 13 873.00 | | 13 873.00 |
DD Legal reserve (1) | 1 387.00 | 1 387.00 | | 1 387.00 |
DH Retained earnings | -15 586.00 | -19 375.00 | | -15 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 185.00 | 3 788.00 | | 185.00 |
DL TOTAL (I) | -142.00 | -326.00 | | -142.00 |
DU Loans and Debts from Credit Institutions (3) | 3 388.00 | 3 388.00 | | 3 388.00 |
DV Miscellaneous Loans and Financial Debts (4) | 600.00 | 1 181.00 | | 600.00 |
DY Tax and social security liabilities | 1 391.00 | 156.00 | | 1 391.00 |
EC TOTAL (IV) | 5 379.00 | 4 725.00 | | 5 379.00 |
EE Grand total (I to V) | 5 237.00 | 4 399.00 | | 5 237.00 |
EG Accrued income and payables due within one year | 5 379.00 | 4 725.00 | | 5 379.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 260.00 | | 260.00 | 260.00 |
FG Production sold - services | 20 650.00 | | 20 650.00 | 20 650.00 |
FJ Net sales | 20 910.00 | | 20 910.00 | 20 910.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 20 910.00 | |
FS Purchases of goods (including customs duties) | | | 401.00 | |
FT Inventory change (goods) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FV Inventory change (raw materials and supplies) | | | | |
FW Other purchases and external expenses | | | 7 912.00 | |
FX Taxes, duties, and similar payments | | | 341.00 | |
FY Salaries and Wages | | | 7 800.00 | |
FZ Social Security Contributions | | | 4 205.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 660.00 | |
GG - OPERATING RESULT (I - II) | | | 250.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 275.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 807.00 | 2 757.00 | | 2 807.00 |
HA Exceptional income from management transactions | | 4 238.00 | | |
HD Total exceptional income (VII) | | 4 238.00 | | |
HE Exceptional expenses on management operations | 90.00 | 90.00 | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | 90.00 | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | 4 148.00 | | -90.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 935.00 | 20 291.00 | | 20 935.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 750.00 | 16 502.00 | | 20 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 185.00 | 3 788.00 | | 185.00 |
| |
| 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 | 2 119.00 | | | 2 119.00 |
I3 DECREASES Total Financial Fixed Assets | | 513.00 | 864.00 | |
I4 DECREASES Grand Total | | 513.00 | 1 606.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 742.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 742.00 | | | 742.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 377.00 | | | 1 377.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 742.00 | | | 742.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 742.00 | | | 742.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 709.00 | 709.00 | | 709.00 |
UX Other trade receivables | 2 880.00 | | | 2 880.00 |
VB VAT | 38.00 | | | 38.00 |
VG Loans with a maturity of up to one year at origin | 3 388.00 | 3 388.00 | | 3 388.00 |
VI Group and Associates | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 918.00 | 2 918.00 | | 2 918.00 |
VW VAT | 682.00 | 682.00 | | 682.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 379.00 | 5 379.00 | | 5 379.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 200.00 | 1 682.00 | | 1 200.00 |
ST Other accounts | 6 573.00 | 4 392.00 | | 6 573.00 |
YT Subcontracting | 139.00 | 430.00 | | 139.00 |
YW Business tax | 341.00 | 338.00 | | 341.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 341.00 | 338.00 | | 341.00 |
YY Amount of VAT collected | 3 650.00 | 3 141.00 | | 3 650.00 |
YZ Total deductible VAT on goods and services | 1 155.00 | 907.00 | | 1 155.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 912.00 | 6 504.00 | | 7 912.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
