| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 781.00 | 2 401.00 | 3 380.00 | 5 781.00 |
BJ TOTAL (I) | 5 781.00 | 2 401.00 | 3 380.00 | 5 781.00 |
CF Cash and cash equivalents | 80 529.00 | | 80 529.00 | 80 529.00 |
CH Prepaid expenses | 105.00 | | 105.00 | 105.00 |
CJ TOTAL (II) | 80 634.00 | | 80 634.00 | 80 634.00 |
CO Grand total (0 to V) | 86 416.00 | 2 401.00 | 84 015.00 | 86 416.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DH Retained earnings | 5 053.00 | 3 948.00 | | 5 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 488.00 | 1 105.00 | | 488.00 |
DK Regulated provisions | 36.00 | 56.00 | | 36.00 |
DL TOTAL (I) | 13 827.00 | 13 359.00 | | 13 827.00 |
DU Loans and Debts from Credit Institutions (3) | 25.00 | 25.00 | | 25.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 961.00 | 15 234.00 | | 28 961.00 |
DX Trade payables and related accounts | 7 031.00 | 6 611.00 | | 7 031.00 |
DY Tax and social security liabilities | 34 171.00 | 32 741.00 | | 34 171.00 |
EC TOTAL (IV) | 70 188.00 | 54 612.00 | | 70 188.00 |
EE Grand total (I to V) | 84 015.00 | 67 971.00 | | 84 015.00 |
EG Accrued income and payables due within one year | 70 188.00 | 54 612.00 | | 70 188.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 571.00 | | 91 571.00 | 91 571.00 |
FJ Net sales | 91 571.00 | | 91 571.00 | 91 571.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 657.00 | |
FR Total operating income (I) | | | 92 228.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 23 113.00 | |
FX Taxes, duties, and similar payments | | | 4 724.00 | |
FY Salaries and Wages | | | 59 000.00 | |
FZ Social Security Contributions | | | 9 633.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 435.00 | |
GE Other Expenses | | | 107.00 | |
GF Total Operating Expenses (II) | | | 98 012.00 | |
GG - OPERATING RESULT (I - II) | | | -5 783.00 | |
GL Other interest and similar income | | | 125.00 | |
GP Total financial income (V) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 658.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 657.00 | 3 122.00 | | 657.00 |
A2 TOTAL ASSETS | 9 633.00 | 13 707.00 | | 9 633.00 |
HB Exceptional income from capital transactions | 18 000.00 | | | 18 000.00 |
HC Reversals of provisions and transfers of expenses | 20.00 | 20.00 | | 20.00 |
HD Total exceptional income (VII) | 18 020.00 | 20.00 | | 18 020.00 |
HF Exceptional expenses on capital transactions | 11 709.00 | | | 11 709.00 |
HH Total exceptional expenses (VIII) | 11 709.00 | | | 11 709.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 311.00 | 20.00 | | 6 311.00 |
HK Income tax | 165.00 | 346.00 | | 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 373.00 | 89 354.00 | | 110 373.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 109 886.00 | 88 249.00 | | 109 886.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 488.00 | 1 105.00 | | 488.00 |
HQ References: Real Estate Leasing | 1 209.00 | 4 642.00 | | 1 209.00 |
| |
| 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 | 3 681.00 | | 13 928.00 | 3 681.00 |
I4 DECREASES Grand Total | | 11 828.00 | 5 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | 11 828.00 | 5 781.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 681.00 | | 13 928.00 | 3 681.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 085.00 | 1 435.00 | 119.00 | 1 085.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 085.00 | 1 435.00 | 119.00 | 1 085.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 56.00 | | 20.00 | 56.00 |
7C Grand total | 56.00 | | 20.00 | 56.00 |
UJ - Exceptional | | | 20.00 | |
| |
| 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 | 7 031.00 | 7 031.00 | | 7 031.00 |
8D Social Security and Other Social Organizations | 34 006.00 | 34 006.00 | | 34 006.00 |
8E Income Taxes | 165.00 | 165.00 | | 165.00 |
VG Loans with a maturity of up to one year at origin | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 28 961.00 | 28 961.00 | | 28 961.00 |
VS Prepaid expenses | 105.00 | | | 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105.00 | 105.00 | | 105.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 188.00 | 70 188.00 | | 70 188.00 |
| |
| 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 | 4 570.00 | 3 798.00 | | 4 570.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 128.00 | 2 920.00 | | 4 128.00 |
ST Other accounts | 18 985.00 | 21 425.00 | | 18 985.00 |
YW Business tax | 154.00 | 154.00 | | 154.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 724.00 | 3 952.00 | | 4 724.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 113.00 | 24 344.00 | | 23 113.00 |
