| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 225.00 | | 225.00 | 225.00 |
AJ Other Intangible Assets | 5 087.00 | 5 052.00 | 35.00 | 5 087.00 |
BD Other fixed assets | 90.00 | | 90.00 | 90.00 |
BJ TOTAL (I) | 5 402.00 | 5 052.00 | 350.00 | 5 402.00 |
BX Customers and related accounts | 13 210.00 | | 13 210.00 | 13 210.00 |
BZ Other receivables | 9 674.00 | | 9 674.00 | 9 674.00 |
CD Marketable securities | 48 539.00 | | 48 539.00 | 48 539.00 |
CF Cash and cash equivalents | 75 698.00 | | 75 698.00 | 75 698.00 |
CJ TOTAL (II) | 147 121.00 | | 147 121.00 | 147 121.00 |
CO Grand total (0 to V) | 152 523.00 | 5 052.00 | 147 471.00 | 152 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DD Legal reserve (1) | 600.00 | | | 600.00 |
DH Retained earnings | 69 034.00 | | | 69 034.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17.00 | | | 17.00 |
DL TOTAL (I) | 75 651.00 | | | 75 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 342.00 | | | 63 342.00 |
DX Trade payables and related accounts | 1 409.00 | | | 1 409.00 |
DY Tax and social security liabilities | 7 069.00 | | | 7 069.00 |
EC TOTAL (IV) | 71 820.00 | | | 71 820.00 |
EE Grand total (I to V) | 147 471.00 | | | 147 471.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 593.00 | | 89 593.00 | 89 593.00 |
FJ Net sales | 89 593.00 | | 89 593.00 | 89 593.00 |
FR Total operating income (I) | | | 89 593.00 | |
FW Other purchases and external expenses | | | 12 809.00 | |
FX Taxes, duties, and similar payments | | | 120.00 | |
FY Salaries and Wages | | | 52 642.00 | |
FZ Social Security Contributions | | | 23 365.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 209.00 | |
GF Total Operating Expenses (II) | | | 89 145.00 | |
GG - OPERATING RESULT (I - II) | | | 448.00 | |
GL Other interest and similar income | | | 438.00 | |
GP Total financial income (V) | | | 438.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 438.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 886.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 23 365.00 | | | 23 365.00 |
HK Income tax | 869.00 | | | 869.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 031.00 | | | 90 031.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 014.00 | | | 90 014.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17.00 | | | 17.00 |
| |
| 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 | 5 402.00 | | | 5 402.00 |
I3 DECREASES Total Financial Fixed Assets | | | 90.00 | |
I4 DECREASES Grand Total | | | 5 402.00 | |
IO DECREASES Total including other intangible assets | | | 225.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 087.00 | |
KD ACQUISITIONS Total including other intangible assets | 225.00 | | | 225.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 087.00 | | | 5 087.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 90.00 | | | 90.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 843.00 | 209.00 | | 4 843.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 843.00 | 209.00 | | 4 843.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 63 342.00 | 63 342.00 | | 63 342.00 |
8B Suppliers and Related Accounts | 1 409.00 | 1 409.00 | | 1 409.00 |
UX Other trade receivables | 13 210.00 | | | 13 210.00 |
UZ Social Security, other social security organizations | 9 643.00 | | | 9 643.00 |
VM Income taxes | 31.00 | | | 31.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 884.00 | 22 884.00 | | 22 884.00 |
VW VAT | 7 069.00 | 7 069.00 | | 7 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 820.00 | 71 820.00 | | 71 820.00 |
| |
| 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 | 44.00 | | | 44.00 |
ST Other accounts | 12 569.00 | | | 12 569.00 |
XQ Rental, rental and co-ownership charges | 240.00 | | | 240.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 120.00 | | | 120.00 |
YY Amount of VAT collected | 18 310.00 | | | 18 310.00 |
YZ Total deductible VAT on goods and services | 1 030.00 | | | 1 030.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 12 809.00 | | | 12 809.00 |
