| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 990.00 | 6 512.00 | 28 478.00 | 34 990.00 |
BJ TOTAL (I) | 34 990.00 | 6 512.00 | 28 478.00 | 34 990.00 |
BX Customers and related accounts | 8 966.00 | | 8 966.00 | 8 966.00 |
BZ Other receivables | 156.00 | | 156.00 | 156.00 |
CF Cash and cash equivalents | 8 784.00 | | 8 784.00 | 8 784.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 18 014.00 | | 18 014.00 | 18 014.00 |
CO Grand total (0 to V) | 53 004.00 | 6 512.00 | 46 492.00 | 53 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DH Retained earnings | 5 951.00 | | | 5 951.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 492.00 | | | 2 492.00 |
DL TOTAL (I) | 8 943.00 | | | 8 943.00 |
DU Loans and Debts from Credit Institutions (3) | 23 990.00 | | | 23 990.00 |
DV Miscellaneous Loans and Financial Debts (4) | 108.00 | | | 108.00 |
DX Trade payables and related accounts | 140.00 | | | 140.00 |
DY Tax and social security liabilities | 13 310.00 | | | 13 310.00 |
EC TOTAL (IV) | 37 548.00 | | | 37 548.00 |
EE Grand total (I to V) | 46 492.00 | | | 46 492.00 |
EG Accrued income and payables due within one year | 37 548.00 | | | 37 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 889.00 | | 74 889.00 | 74 889.00 |
FJ Net sales | 74 889.00 | | 74 889.00 | 74 889.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 16 211.00 | |
FR Total operating income (I) | | | 91 100.00 | |
FW Other purchases and external expenses | | | 34 953.00 | |
FX Taxes, duties, and similar payments | | | 6 446.00 | |
FY Salaries and Wages | | | 31 511.00 | |
FZ Social Security Contributions | | | 5 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 512.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 85 312.00 | |
GG - OPERATING RESULT (I - II) | | | 5 789.00 | |
GR Interest and similar expenses | | | 553.00 | |
GU Total financial expenses (VI) | | | 553.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -553.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 236.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 16 211.00 | | | 16 211.00 |
A2 TOTAL ASSETS | 5 881.00 | | | 5 881.00 |
HE Exceptional expenses on management operations | 1 659.00 | | | 1 659.00 |
HH Total exceptional expenses (VIII) | 1 659.00 | | | 1 659.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 659.00 | | | -1 659.00 |
HK Income tax | 1 085.00 | | | 1 085.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 100.00 | | | 91 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 608.00 | | | 88 608.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 492.00 | | | 2 492.00 |
| |
| 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 | | | 34 990.00 | |
I4 DECREASES Grand Total | | | 34 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 990.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 34 990.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 512.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 6 512.00 | | |
| |
| 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 | 140.00 | 140.00 | | 140.00 |
8D Social Security and Other Social Organizations | 10 077.00 | 10 077.00 | | 10 077.00 |
8E Income Taxes | 1 085.00 | 1 085.00 | | 1 085.00 |
UX Other trade receivables | 8 966.00 | | | 8 966.00 |
VB VAT | 134.00 | | | 134.00 |
VH Loans with a maturity of more than one year at origin | 23 990.00 | 23 990.00 | | 23 990.00 |
VI Group and Associates | 108.00 | 108.00 | | 108.00 |
VJ Loans taken out during the year | 27 500.00 | | | 27 500.00 |
VK Loans repaid during the year | 3 510.00 | | | 3 510.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22.00 | | | 22.00 |
VS Prepaid expenses | 108.00 | | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 229.00 | 9 229.00 | | 9 229.00 |
VW VAT | 2 147.00 | 2 147.00 | | 2 147.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 548.00 | 37 548.00 | | 37 548.00 |
| |
| 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 | 6 240.00 | | | 6 240.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 757.00 | | | 1 757.00 |
ST Other accounts | 31 397.00 | | | 31 397.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | | | 1 800.00 |
YW Business tax | 206.00 | | | 206.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 446.00 | | | 6 446.00 |
YY Amount of VAT collected | 12 826.00 | | | 12 826.00 |
YZ Total deductible VAT on goods and services | 1 164.00 | | | 1 164.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 34 953.00 | | | 34 953.00 |
