| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 538.00 | 2 538.00 | | 2 538.00 |
AF Concessions, Patents and Similar Rights | 1 900.00 | 1 900.00 | | 1 900.00 |
AT Other tangible assets | 13 314.00 | 12 262.00 | 1 053.00 | 13 314.00 |
BJ TOTAL (I) | 18 732.00 | 16 700.00 | 2 033.00 | 18 732.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 41 517.00 | | 41 517.00 | 41 517.00 |
CF Cash and cash equivalents | 4 091.00 | | 4 091.00 | 4 091.00 |
CJ TOTAL (II) | 45 608.00 | | 45 608.00 | 45 608.00 |
CO Grand total (0 to V) | 64 341.00 | 16 700.00 | 47 641.00 | 64 341.00 |
CU Other investments | 980.00 | | 980.00 | 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 13 695.00 | 13 695.00 | | 13 695.00 |
DH Retained earnings | -2 351.00 | -2 112.00 | | -2 351.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -812.00 | -239.00 | | -812.00 |
DL TOTAL (I) | 16 032.00 | 16 844.00 | | 16 032.00 |
DU Loans and Debts from Credit Institutions (3) | 15.00 | 16.00 | | 15.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 006.00 | 26 006.00 | | 26 006.00 |
DX Trade payables and related accounts | 563.00 | 264.00 | | 563.00 |
DY Tax and social security liabilities | 4 626.00 | 6 724.00 | | 4 626.00 |
EA Other liabilities | 400.00 | 4 300.00 | | 400.00 |
EC TOTAL (IV) | 31 609.00 | 37 310.00 | | 31 609.00 |
EE Grand total (I to V) | 47 641.00 | 54 154.00 | | 47 641.00 |
EG Accrued income and payables due within one year | 31 609.00 | 37 310.00 | | 31 609.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 850.00 | | 41 850.00 | 41 850.00 |
FJ Net sales | 41 850.00 | | 41 850.00 | 41 850.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 38.00 | |
FQ Other income | | | 32.00 | |
FR Total operating income (I) | | | 41 919.00 | |
FW Other purchases and external expenses | | | 2 162.00 | |
FX Taxes, duties, and similar payments | | | 931.00 | |
FY Salaries and Wages | | | 29 673.00 | |
FZ Social Security Contributions | | | 7 213.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 372.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 42 353.00 | |
GG - OPERATING RESULT (I - II) | | | -433.00 | |
GI Supported loss or transferred profit (IV) | | | 244.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 38.00 | 336.00 | | 38.00 |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HF Exceptional expenses on capital transactions | | 300.00 | | |
HH Total exceptional expenses (VIII) | 135.00 | 300.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -300.00 | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 919.00 | 43 758.00 | | 41 919.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 732.00 | 43 997.00 | | 42 732.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -812.00 | -239.00 | | -812.00 |
| |
| 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 | 18 552.00 | | 180.00 | 18 552.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 538.00 | | | 2 538.00 |
I3 DECREASES Total Financial Fixed Assets | | | 980.00 | |
I4 DECREASES Grand Total | | | 18 732.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 538.00 | |
IO DECREASES Total including other intangible assets | | | 1 900.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 314.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 900.00 | | | 1 900.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 314.00 | | | 13 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 800.00 | | 180.00 | 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 328.00 | 2 372.00 | | 14 328.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 538.00 | | | 2 538.00 |
PE DEPRECIATION Total including other intangible assets | 1 082.00 | 818.00 | | 1 082.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 708.00 | 1 554.00 | | 10 708.00 |
| |
| 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 | 563.00 | 563.00 | | 563.00 |
8C Staff and Related Accounts | 88.00 | 88.00 | | 88.00 |
8D Social Security and Other Social Organizations | 3 972.00 | 3 972.00 | | 3 972.00 |
8K Other liabilities (including liabilities related to repo transactions) | 400.00 | 400.00 | | 400.00 |
VC Group and associates | 31 337.00 | | | 31 337.00 |
VG Loans with a maturity of up to one year at origin | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 26 006.00 | 26 006.00 | | 26 006.00 |
VM Income taxes | 1 780.00 | | | 1 780.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 8 400.00 | | | 8 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 517.00 | 41 517.00 | | 41 517.00 |
VW VAT | 566.00 | 566.00 | | 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 609.00 | 31 609.00 | | 31 609.00 |
| |
| 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 | 931.00 | 1 839.00 | | 931.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 780.00 | | | 780.00 |
ST Other accounts | 1 228.00 | 1 902.00 | | 1 228.00 |
YT Subcontracting | 154.00 | | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 931.00 | 1 839.00 | | 931.00 |
YY Amount of VAT collected | 9 170.00 | 7 951.00 | | 9 170.00 |
YZ Total deductible VAT on goods and services | 382.00 | 203.00 | | 382.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 162.00 | 1 902.00 | | 2 162.00 |
