| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 800.00 | 200.00 | 600.00 | 800.00 |
BJ TOTAL (I) | 800.00 | 200.00 | 600.00 | 800.00 |
BX Customers and related accounts | 30 240.00 | | 30 240.00 | 30 240.00 |
BZ Other receivables | 128.00 | | 128.00 | 128.00 |
CF Cash and cash equivalents | 44 891.00 | | 44 891.00 | 44 891.00 |
CJ TOTAL (II) | 75 259.00 | | 75 259.00 | 75 259.00 |
CO Grand total (0 to V) | 76 059.00 | 200.00 | 75 859.00 | 76 059.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 356.00 | | | 11 356.00 |
DL TOTAL (I) | 12 356.00 | | | 12 356.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 446.00 | | | 6 446.00 |
DX Trade payables and related accounts | 750.00 | | | 750.00 |
DY Tax and social security liabilities | 56 307.00 | | | 56 307.00 |
EC TOTAL (IV) | 63 503.00 | | | 63 503.00 |
EE Grand total (I to V) | 75 859.00 | | | 75 859.00 |
EG Accrued income and payables due within one year | 63 503.00 | | | 63 503.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 360.00 | | 108 360.00 | 108 360.00 |
FJ Net sales | 108 360.00 | | 108 360.00 | 108 360.00 |
FR Total operating income (I) | | | 108 360.00 | |
FW Other purchases and external expenses | | | 7 004.00 | |
FX Taxes, duties, and similar payments | | | 5 185.00 | |
FY Salaries and Wages | | | 59 000.00 | |
FZ Social Security Contributions | | | 23 283.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 200.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 94 673.00 | |
GG - OPERATING RESULT (I - II) | | | 13 687.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 687.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 283.00 | | | 23 283.00 |
HK Income tax | 2 331.00 | | | 2 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 360.00 | | | 108 360.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 004.00 | | | 97 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 356.00 | | | 11 356.00 |
| |
| 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 | | | 800.00 | |
I4 DECREASES Grand Total | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 800.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 200.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 200.00 | | |
| |
| 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 | 750.00 | 750.00 | | 750.00 |
8C Staff and Related Accounts | 23 000.00 | 23 000.00 | | 23 000.00 |
8D Social Security and Other Social Organizations | 23 519.00 | 23 519.00 | | 23 519.00 |
8E Income Taxes | 2 331.00 | 2 331.00 | | 2 331.00 |
UX Other trade receivables | 30 240.00 | | | 30 240.00 |
VB VAT | 128.00 | | | 128.00 |
VI Group and Associates | 6 446.00 | 6 446.00 | | 6 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 368.00 | 30 368.00 | | 30 368.00 |
VW VAT | 7 457.00 | 7 457.00 | | 7 457.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 63 503.00 | 63 503.00 | | 63 503.00 |
| |
| 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 | 5 185.00 | | | 5 185.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 634.00 | | | 1 634.00 |
ST Other accounts | 5 370.00 | | | 5 370.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 185.00 | | | 5 185.00 |
YY Amount of VAT collected | 21 672.00 | | | 21 672.00 |
YZ Total deductible VAT on goods and services | 1 015.00 | | | 1 015.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 004.00 | | | 7 004.00 |
