| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 754.00 | 5 366.00 | 1 388.00 | 6 754.00 |
BH Other financial assets | 135.00 | | 135.00 | 135.00 |
BJ TOTAL (I) | 6 889.00 | 5 366.00 | 1 523.00 | 6 889.00 |
BX Customers and related accounts | 54 000.00 | | 54 000.00 | 54 000.00 |
BZ Other receivables | 15 243.00 | | 15 243.00 | 15 243.00 |
CD Marketable securities | 60 015.00 | | 60 015.00 | 60 015.00 |
CF Cash and cash equivalents | 77 023.00 | | 77 023.00 | 77 023.00 |
CJ TOTAL (II) | 206 281.00 | | 206 281.00 | 206 281.00 |
CO Grand total (0 to V) | 213 169.00 | 5 366.00 | 207 803.00 | 213 169.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 168 110.00 | 194 837.00 | | 168 110.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 231.00 | 30 273.00 | | 1 231.00 |
DL TOTAL (I) | 170 341.00 | 226 110.00 | | 170 341.00 |
DY Tax and social security liabilities | 35 742.00 | 49 441.00 | | 35 742.00 |
EA Other liabilities | 1 720.00 | 15 883.00 | | 1 720.00 |
EC TOTAL (IV) | 37 462.00 | 65 324.00 | | 37 462.00 |
EE Grand total (I to V) | 207 803.00 | 291 434.00 | | 207 803.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 210 000.00 | | 210 000.00 | 210 000.00 |
FJ Net sales | 210 000.00 | | 210 000.00 | 210 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 210 001.00 | |
FW Other purchases and external expenses | | | 24 653.00 | |
FX Taxes, duties, and similar payments | | | 2 804.00 | |
FY Salaries and Wages | | | 125 120.00 | |
FZ Social Security Contributions | | | 62 231.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 739.00 | |
GE Other Expenses | | | 626.00 | |
GF Total Operating Expenses (II) | | | 216 174.00 | |
GG - OPERATING RESULT (I - II) | | | -6 173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -7 621.00 | 14 372.00 | | -7 621.00 |
HH Total exceptional expenses (VIII) | -7 621.00 | 14 372.00 | | -7 621.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 621.00 | -14 372.00 | | 7 621.00 |
HK Income tax | 217.00 | 5 342.00 | | 217.00 |
HL TOTAL REVENUE (I + III + V + VII) | 210 001.00 | 500 371.00 | | 210 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 208 770.00 | 470 098.00 | | 208 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 231.00 | 30 273.00 | | 1 231.00 |
| |
| 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 | 6 248.00 | | 641.00 | 6 248.00 |
I3 DECREASES Total Financial Fixed Assets | | | 135.00 | |
I4 DECREASES Grand Total | | | 6 889.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 754.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 113.00 | | 641.00 | 6 113.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 135.00 | | | 135.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 626.00 | 740.00 | | 4 626.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 626.00 | 740.00 | | 4 626.00 |
| |
| 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 | 20 480.00 | 20 480.00 | | 20 480.00 |
UX Other trade receivables | 59 000.00 | 59 000.00 | | 59 000.00 |
VB VAT | 164.00 | 164.00 | | 164.00 |
VM Income taxes | 10 079.00 | 10 079.00 | | 10 079.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 69 243.00 | 69 243.00 | | 69 243.00 |
VW VAT | 16 982.00 | 16 982.00 | | 16 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 462.00 | 37 462.00 | | 37 462.00 |
| |
| 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 | 2 280.00 | | | 2 280.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 473.00 | | | 6 473.00 |
ST Other accounts | 12 895.00 | | | 12 895.00 |
XQ Rental, rental and co-ownership charges | 5 285.00 | | | 5 285.00 |
YW Business tax | 524.00 | | | 524.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 804.00 | | | 2 804.00 |
YY Amount of VAT collected | 67 000.00 | | | 67 000.00 |
YZ Total deductible VAT on goods and services | 3 761.00 | | | 3 761.00 |
ZE Dividends | 57 000.00 | | | 57 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 653.00 | | | 24 653.00 |
