| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 830.00 | | 1 830.00 | 1 830.00 |
AP Buildings | 1 981.00 | 1 981.00 | | 1 981.00 |
AT Other tangible assets | 3 549.00 | 3 549.00 | | 3 549.00 |
BJ TOTAL (I) | 7 360.00 | 5 530.00 | 1 830.00 | 7 360.00 |
BX Customers and related accounts | 8 818.00 | | 8 818.00 | 8 818.00 |
BZ Other receivables | 86.00 | | 86.00 | 86.00 |
CD Marketable securities | 62 236.00 | | 62 236.00 | 62 236.00 |
CF Cash and cash equivalents | 30 625.00 | | 30 625.00 | 30 625.00 |
CH Prepaid expenses | 304.00 | | 304.00 | 304.00 |
CJ TOTAL (II) | 102 069.00 | | 102 069.00 | 102 069.00 |
CO Grand total (0 to V) | 109 429.00 | 5 530.00 | 103 899.00 | 109 429.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 81 128.00 | 78 066.00 | | 81 128.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 440.00 | 3 063.00 | | 13 440.00 |
DL TOTAL (I) | 102 568.00 | 89 129.00 | | 102 568.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32.00 | 7.00 | | 32.00 |
DY Tax and social security liabilities | 1 299.00 | 1 051.00 | | 1 299.00 |
EC TOTAL (IV) | 1 331.00 | 1 058.00 | | 1 331.00 |
EE Grand total (I to V) | 103 899.00 | 90 187.00 | | 103 899.00 |
EG Accrued income and payables due within one year | 1 331.00 | | | 1 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 893.00 | | 61 893.00 | 61 893.00 |
FJ Net sales | 61 893.00 | | 61 893.00 | 61 893.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 61 893.00 | |
FW Other purchases and external expenses | | | 12 954.00 | |
FX Taxes, duties, and similar payments | | | 1 062.00 | |
FY Salaries and Wages | | | 26 400.00 | |
FZ Social Security Contributions | | | 11 495.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 177.00 | |
GF Total Operating Expenses (II) | | | 52 088.00 | |
GG - OPERATING RESULT (I - II) | | | 9 805.00 | |
GL Other interest and similar income | | | 4 319.00 | |
GP Total financial income (V) | | | 4 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 128.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 11 495.00 | | | 11 495.00 |
HE Exceptional expenses on management operations | 203.00 | | | 203.00 |
HH Total exceptional expenses (VIII) | 203.00 | | | 203.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -203.00 | | | -203.00 |
HK Income tax | 485.00 | | | 485.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 216.00 | 55 886.00 | | 66 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 776.00 | 52 823.00 | | 52 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 440.00 | 3 063.00 | | 13 440.00 |
| |
| 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 | 7 360.00 | | | 7 360.00 |
I4 DECREASES Grand Total | | | 7 360.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
IO DECREASES Total including other intangible assets | | | 1 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 530.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 830.00 | | | 1 830.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 530.00 | | | 5 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 353.00 | 177.00 | | 5 353.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 353.00 | 177.00 | | 5 353.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 485.00 | 485.00 | | 485.00 |
UX Other trade receivables | 8 818.00 | | | 8 818.00 |
VB VAT | 86.00 | | | 86.00 |
VI Group and Associates | 32.00 | 32.00 | | 32.00 |
VS Prepaid expenses | 304.00 | | | 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 208.00 | 9 208.00 | | 9 208.00 |
VW VAT | 814.00 | 814.00 | | 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 331.00 | 1 331.00 | | 1 331.00 |
| |
| 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 | 1 062.00 | | | 1 062.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 043.00 | | | 2 043.00 |
ST Other accounts | 8 283.00 | | | 8 283.00 |
YT Subcontracting | 2 628.00 | | | 2 628.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 062.00 | | | 1 062.00 |
YY Amount of VAT collected | 12 379.00 | | | 12 379.00 |
YZ Total deductible VAT on goods and services | 1 633.00 | | | 1 633.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 954.00 | | | 12 954.00 |
