| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 177.00 | 790.00 | 387.00 | 1 177.00 |
BJ TOTAL (I) | 1 177.00 | 790.00 | 387.00 | 1 177.00 |
BX Customers and related accounts | 1 260.00 | | 1 260.00 | 1 260.00 |
BZ Other receivables | 97.00 | | 97.00 | 97.00 |
CF Cash and cash equivalents | 21 953.00 | | 21 953.00 | 21 953.00 |
CJ TOTAL (II) | 23 311.00 | | 23 311.00 | 23 311.00 |
CO Grand total (0 to V) | 24 487.00 | 790.00 | 23 697.00 | 24 487.00 |
| |
| 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 |
DH Retained earnings | 14 947.00 | 8 857.00 | | 14 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 493.00 | 6 089.00 | | -3 493.00 |
DL TOTAL (I) | 16 954.00 | 20 447.00 | | 16 954.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 472.00 | 1 923.00 | | 3 472.00 |
DX Trade payables and related accounts | 613.00 | 600.00 | | 613.00 |
DY Tax and social security liabilities | 2 658.00 | 4 808.00 | | 2 658.00 |
EC TOTAL (IV) | 6 744.00 | 7 331.00 | | 6 744.00 |
EE Grand total (I to V) | 23 697.00 | 27 777.00 | | 23 697.00 |
EG Accrued income and payables due within one year | 6 744.00 | 7 331.00 | | 6 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 600.00 | | 12 600.00 | 12 600.00 |
FJ Net sales | 12 600.00 | | 12 600.00 | 12 600.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 12 606.00 | |
FW Other purchases and external expenses | | | 6 755.00 | |
FX Taxes, duties, and similar payments | | | 411.00 | |
FY Salaries and Wages | | | 5 829.00 | |
FZ Social Security Contributions | | | 2 707.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 394.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 16 099.00 | |
GG - OPERATING RESULT (I - II) | | | -3 493.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 493.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 075.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 12 606.00 | 25 373.00 | | 12 606.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 099.00 | 19 284.00 | | 16 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 493.00 | 6 089.00 | | -3 493.00 |
| |
| 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 | 1 177.00 | | | 1 177.00 |
I4 DECREASES Grand Total | | | 1 177.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 177.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 177.00 | | | 1 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 396.00 | 394.00 | | 396.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 396.00 | 394.00 | | 396.00 |
| |
| 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 | 613.00 | 613.00 | | 613.00 |
8C Staff and Related Accounts | 727.00 | 727.00 | | 727.00 |
8D Social Security and Other Social Organizations | 1 090.00 | 1 090.00 | | 1 090.00 |
UX Other trade receivables | 1 260.00 | | | 1 260.00 |
VB VAT | 97.00 | | | 97.00 |
VI Group and Associates | 3 472.00 | 3 472.00 | | 3 472.00 |
VQ Other Taxes, Duties, and Similar Debts | 170.00 | 170.00 | | 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 357.00 | 1 357.00 | | 1 357.00 |
VW VAT | 672.00 | 672.00 | | 672.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 744.00 | 6 744.00 | | 6 744.00 |
| |
| 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 | 71.00 | 72.00 | | 71.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 995.00 | 1 809.00 | | 1 995.00 |
ST Other accounts | 4 760.00 | 7 585.00 | | 4 760.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YW Business tax | 340.00 | 7.00 | | 340.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 411.00 | 79.00 | | 411.00 |
YY Amount of VAT collected | 2 520.00 | 5 062.00 | | 2 520.00 |
YZ Total deductible VAT on goods and services | 631.00 | 778.00 | | 631.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 755.00 | 9 393.00 | | 6 755.00 |
