| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 310.00 | 2 310.00 | | 2 310.00 |
AT Other tangible assets | 151.00 | 151.00 | | 151.00 |
BJ TOTAL (I) | 2 461.00 | 2 461.00 | | 2 461.00 |
BT Goods | 2 171.00 | | 2 171.00 | 2 171.00 |
BX Customers and related accounts | 11 722.00 | | 11 722.00 | 11 722.00 |
BZ Other receivables | 86.00 | | 86.00 | 86.00 |
CF Cash and cash equivalents | 4 832.00 | | 4 832.00 | 4 832.00 |
CH Prepaid expenses | 396.00 | | 396.00 | 396.00 |
CJ TOTAL (II) | 19 207.00 | | 19 207.00 | 19 207.00 |
CO Grand total (0 to V) | 21 668.00 | 2 461.00 | 19 207.00 | 21 668.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 2 702.00 | -3 532.00 | | 2 702.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 258.00 | 6 234.00 | | 258.00 |
DL TOTAL (I) | 11 345.00 | 11 087.00 | | 11 345.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 931.00 | 9 431.00 | | 2 931.00 |
DX Trade payables and related accounts | 1 795.00 | 1 644.00 | | 1 795.00 |
DY Tax and social security liabilities | 3 137.00 | 2 735.00 | | 3 137.00 |
EC TOTAL (IV) | 7 863.00 | 13 810.00 | | 7 863.00 |
EE Grand total (I to V) | 19 207.00 | 24 897.00 | | 19 207.00 |
EG Accrued income and payables due within one year | 7 863.00 | 13 810.00 | | 7 863.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 9 017.00 | | 9 017.00 | 9 017.00 |
FG Production sold - services | 37 476.00 | | 37 476.00 | 37 476.00 |
FJ Net sales | 46 492.00 | | 46 492.00 | 46 492.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 46 493.00 | |
FS Purchases of goods (including customs duties) | | | 6 113.00 | |
FT Inventory change (goods) | | | 84.00 | |
FW Other purchases and external expenses | | | 10 030.00 | |
FX Taxes, duties, and similar payments | | | 658.00 | |
FY Salaries and Wages | | | 29 305.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 46 191.00 | |
GG - OPERATING RESULT (I - II) | | | 303.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 303.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 43.00 | | |
HH Total exceptional expenses (VIII) | | 43.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -43.00 | | |
HK Income tax | 45.00 | 117.00 | | 45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 493.00 | 48 851.00 | | 46 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 236.00 | 42 617.00 | | 46 236.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 258.00 | 6 234.00 | | 258.00 |
| |
| 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 | 2 461.00 | | | 2 461.00 |
I4 DECREASES Grand Total | | | 2 461.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 461.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 461.00 | | | 2 461.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 461.00 | | | 2 461.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 461.00 | | | 2 461.00 |
| |
| 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 | 1 795.00 | 1 795.00 | | 1 795.00 |
8E Income Taxes | 45.00 | 45.00 | | 45.00 |
UX Other trade receivables | 11 722.00 | | | 11 722.00 |
VB VAT | 86.00 | | | 86.00 |
VI Group and Associates | 2 931.00 | 2 931.00 | | 2 931.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VS Prepaid expenses | 396.00 | | | 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 205.00 | 12 205.00 | | 12 205.00 |
VW VAT | 2 647.00 | 2 647.00 | | 2 647.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 863.00 | 7 863.00 | | 7 863.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 45.00 | 44.00 | | 45.00 |
ST Other accounts | 9 985.00 | 10 993.00 | | 9 985.00 |
YW Business tax | 658.00 | 841.00 | | 658.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 658.00 | 841.00 | | 658.00 |
YY Amount of VAT collected | 9 298.00 | 9 771.00 | | 9 298.00 |
YZ Total deductible VAT on goods and services | 2 891.00 | 4 042.00 | | 2 891.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 030.00 | 11 037.00 | | 10 030.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
