| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 3 078.00 | 3 078.00 | | 3 078.00 |
AT Other tangible assets | 913.00 | 913.00 | | 913.00 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 4 091.00 | 3 991.00 | 100.00 | 4 091.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 11 690.00 | | 11 690.00 | 11 690.00 |
CJ TOTAL (II) | 11 690.00 | | 11 690.00 | 11 690.00 |
CO Grand total (0 to V) | 15 782.00 | 3 991.00 | 11 790.00 | 15 782.00 |
CP Shares due in less than one year | 100.00 | | | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | 7 700.00 | | 7 700.00 |
DD Legal reserve (1) | 770.00 | 770.00 | | 770.00 |
DG Other reserves | 504.00 | 390.00 | | 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 295.00 | 113.00 | | 295.00 |
DL TOTAL (I) | 9 269.00 | 8 974.00 | | 9 269.00 |
DX Trade payables and related accounts | | 1 200.00 | | |
DY Tax and social security liabilities | 1 271.00 | 1 541.00 | | 1 271.00 |
EB Prepaid income (2) | 1 250.00 | 1 050.00 | | 1 250.00 |
EC TOTAL (IV) | 2 521.00 | 3 791.00 | | 2 521.00 |
EE Grand total (I to V) | 11 790.00 | 12 764.00 | | 11 790.00 |
EG Accrued income and payables due within one year | 2 521.00 | 3 791.00 | | 2 521.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 348.00 | | 22 348.00 | 22 348.00 |
FJ Net sales | 22 348.00 | | 22 348.00 | 22 348.00 |
FR Total operating income (I) | | | 22 348.00 | |
FW Other purchases and external expenses | | | 21 230.00 | |
FX Taxes, duties, and similar payments | | | 769.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 22 000.00 | |
GG - OPERATING RESULT (I - II) | | | 347.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 52.00 | 20.00 | | 52.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 348.00 | 19 894.00 | | 22 348.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 052.00 | 19 780.00 | | 22 052.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 295.00 | 113.00 | | 295.00 |
| |
| 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 | 3 991.00 | | | 3 991.00 |
I4 DECREASES Grand Total | | | 3 991.00 | |
IO DECREASES Total including other intangible assets | | | 3 078.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 913.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 078.00 | | | 3 078.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 913.00 | | | 913.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 991.00 | | | 3 991.00 |
PE DEPRECIATION Total including other intangible assets | 3 078.00 | | | 3 078.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 913.00 | | | 913.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 52.00 | 52.00 | | 52.00 |
8L Deferred income | 1 250.00 | 1 250.00 | | 1 250.00 |
UT Other financial assets | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 100.00 | 100.00 | | 100.00 |
VW VAT | 1 219.00 | 1 219.00 | | 1 219.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 521.00 | 2 521.00 | | 2 521.00 |
| |
| 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 | 471.00 | 451.00 | | 471.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 44.00 | 1 046.00 | | 44.00 |
ST Other accounts | 20 986.00 | 17 858.00 | | 20 986.00 |
XQ Rental, rental and co-ownership charges | 200.00 | 198.00 | | 200.00 |
YW Business tax | 298.00 | 150.00 | | 298.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 769.00 | 601.00 | | 769.00 |
YY Amount of VAT collected | 4 632.00 | 4 396.00 | | 4 632.00 |
YZ Total deductible VAT on goods and services | 755.00 | 1 401.00 | | 755.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 230.00 | 19 102.00 | | 21 230.00 |
