| |
| 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 | 2 800.00 | 453.00 | 2 346.00 | 2 800.00 |
BJ TOTAL (I) | 2 800.00 | 453.00 | 2 346.00 | 2 800.00 |
BX Customers and related accounts | 28 231.00 | | 28 231.00 | 28 231.00 |
BZ Other receivables | 7 699.00 | | 7 699.00 | 7 699.00 |
CF Cash and cash equivalents | 76 872.00 | | 76 872.00 | 76 872.00 |
CH Prepaid expenses | 209.00 | | 209.00 | 209.00 |
CJ TOTAL (II) | 113 012.00 | | 113 012.00 | 113 012.00 |
CO Grand total (0 to V) | 115 812.00 | 453.00 | 115 358.00 | 115 812.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 56 466.00 | | | 56 466.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 975.00 | | | 20 975.00 |
DL TOTAL (I) | 82 941.00 | | | 82 941.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 427.00 | | | 23 427.00 |
DX Trade payables and related accounts | 2 550.00 | | | 2 550.00 |
DY Tax and social security liabilities | 6 439.00 | | | 6 439.00 |
EC TOTAL (IV) | 32 417.00 | | | 32 417.00 |
EE Grand total (I to V) | 115 358.00 | | | 115 358.00 |
EG Accrued income and payables due within one year | 32 417.00 | | | 32 417.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 607.00 | | 63 607.00 | 63 607.00 |
FJ Net sales | 63 607.00 | | 63 607.00 | 63 607.00 |
FR Total operating income (I) | | | 63 607.00 | |
FW Other purchases and external expenses | | | 36 022.00 | |
FX Taxes, duties, and similar payments | | | 569.00 | |
FZ Social Security Contributions | | | 1 328.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 280.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 38 214.00 | |
GG - OPERATING RESULT (I - II) | | | 25 393.00 | |
GR Interest and similar expenses | | | 715.00 | |
GU Total financial expenses (VI) | | | 715.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -715.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 677.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 702.00 | | | 3 702.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 607.00 | | | 63 607.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 631.00 | | | 42 631.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 975.00 | | | 20 975.00 |
| |
| 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 | 2 800.00 | | | 2 800.00 |
I4 DECREASES Grand Total | | | 2 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 800.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 800.00 | | | 2 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 173.00 | 280.00 | | 173.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 173.00 | 280.00 | | 173.00 |
| |
| 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 | 2 550.00 | 2 550.00 | | 2 550.00 |
UX Other trade receivables | 28 231.00 | | | 28 231.00 |
VB VAT | 961.00 | | | 961.00 |
VI Group and Associates | 23 427.00 | 23 427.00 | | 23 427.00 |
VM Income taxes | 6 738.00 | | | 6 738.00 |
VS Prepaid expenses | 209.00 | | | 209.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 139.00 | 36 139.00 | | 36 139.00 |
VW VAT | 6 439.00 | 6 439.00 | | 6 439.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 417.00 | 32 417.00 | | 32 417.00 |
| |
| 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) | 905.00 | | | 905.00 |
ST Other accounts | 33 985.00 | | | 33 985.00 |
YT Subcontracting | 1 132.00 | | | 1 132.00 |
YW Business tax | 569.00 | | | 569.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 569.00 | | | 569.00 |
YY Amount of VAT collected | 12 722.00 | | | 12 722.00 |
YZ Total deductible VAT on goods and services | 1 917.00 | | | 1 917.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 022.00 | | | 36 022.00 |
