| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 11 511.00 | 2 922.00 | 8 589.00 | 11 511.00 |
BJ TOTAL (I) | 2 102 511.00 | 2 922.00 | 2 099 589.00 | 2 102 511.00 |
BX Customers and related accounts | 84 000.00 | | 84 000.00 | 84 000.00 |
BZ Other receivables | 10 643.00 | | 10 643.00 | 10 643.00 |
CF Cash and cash equivalents | 29 046.00 | | 29 046.00 | 29 046.00 |
CH Prepaid expenses | 1 678.00 | | 1 678.00 | 1 678.00 |
CJ TOTAL (II) | 125 367.00 | | 125 367.00 | 125 367.00 |
CO Grand total (0 to V) | 2 227 878.00 | 2 922.00 | 2 224 956.00 | 2 227 878.00 |
CU Other investments | 2 091 000.00 | | 2 091 000.00 | 2 091 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 091 000.00 | 2 091 000.00 | | 2 091 000.00 |
DD Legal reserve (1) | 29 533.00 | | | 29 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 124.00 | 29 533.00 | | 2 124.00 |
DL TOTAL (I) | 2 122 656.00 | 2 120 533.00 | | 2 122 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 556.00 | 13 556.00 | | 13 556.00 |
DX Trade payables and related accounts | 26 527.00 | 10 147.00 | | 26 527.00 |
DY Tax and social security liabilities | 62 217.00 | 102 786.00 | | 62 217.00 |
EC TOTAL (IV) | 102 299.00 | 126 489.00 | | 102 299.00 |
EE Grand total (I to V) | 2 224 956.00 | 2 247 021.00 | | 2 224 956.00 |
EG Accrued income and payables due within one year | 102 299.00 | 126 489.00 | | 102 299.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 358 000.00 | | 358 000.00 | 358 000.00 |
FJ Net sales | 358 000.00 | | 358 000.00 | 358 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 320.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 365 323.00 | |
FW Other purchases and external expenses | | | 20 024.00 | |
FX Taxes, duties, and similar payments | | | 4 519.00 | |
FY Salaries and Wages | | | 240 320.00 | |
FZ Social Security Contributions | | | 95 647.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 303.00 | |
GF Total Operating Expenses (II) | | | 362 813.00 | |
GG - OPERATING RESULT (I - II) | | | 2 510.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 499.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 320.00 | 1 830.00 | | 7 320.00 |
HK Income tax | 375.00 | 9 467.00 | | 375.00 |
HL TOTAL REVENUE (I + III + V + VII) | 365 323.00 | 145 830.00 | | 365 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 363 199.00 | 116 297.00 | | 363 199.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 124.00 | 29 533.00 | | 2 124.00 |
| |
| 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 | 2 102 511.00 | | | 2 102 511.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 11 511.00 | | | 11 511.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 091 000.00 | |
I4 DECREASES Grand Total | | | 2 102 511.00 | |
IN DECREASES Start-up, development, or research expenses | | | 11 511.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 091 000.00 | | | 2 091 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 619.00 | 2 303.00 | | 619.00 |
CY DEPRECIATION Start-up, development, or research expenses | 619.00 | 2 303.00 | | 619.00 |
| |
| 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 | 26 527.00 | 26 527.00 | | 26 527.00 |
8D Social Security and Other Social Organizations | 38 580.00 | 38 580.00 | | 38 580.00 |
UX Other trade receivables | 84 000.00 | | | 84 000.00 |
VB VAT | 1 550.00 | | | 1 550.00 |
VI Group and Associates | 13 556.00 | 13 556.00 | | 13 556.00 |
VM Income taxes | 9 093.00 | | | 9 093.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 637.00 | 1 637.00 | | 1 637.00 |
VS Prepaid expenses | 1 678.00 | | | 1 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 321.00 | 96 321.00 | | 96 321.00 |
VW VAT | 22 000.00 | 22 000.00 | | 22 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 102 299.00 | 102 299.00 | | 102 299.00 |
| |
| 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 | 4 254.00 | 847.00 | | 4 254.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 700.00 | 5 300.00 | | 2 700.00 |
ST Other accounts | 2 390.00 | 148.00 | | 2 390.00 |
XQ Rental, rental and co-ownership charges | 14 933.00 | 3 733.00 | | 14 933.00 |
YP Average staff number | 2.00 | 2.00 | | 2.00 |
YW Business tax | 265.00 | | | 265.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 519.00 | 847.00 | | 4 519.00 |
YY Amount of VAT collected | 88 400.00 | 28 800.00 | | 88 400.00 |
YZ Total deductible VAT on goods and services | 847.00 | 2 049.00 | | 847.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 024.00 | 9 181.00 | | 20 024.00 |
