| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 809.00 | 2 809.00 | | 2 809.00 |
BH Other financial assets | 165.00 | | 165.00 | 165.00 |
BJ TOTAL (I) | 2 989.00 | 2 809.00 | 180.00 | 2 989.00 |
BX Customers and related accounts | 160.00 | | 160.00 | 160.00 |
BZ Other receivables | 5 202.00 | | 5 202.00 | 5 202.00 |
CF Cash and cash equivalents | 2 051.00 | | 2 051.00 | 2 051.00 |
CH Prepaid expenses | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 7 537.00 | | 7 537.00 | 7 537.00 |
CO Grand total (0 to V) | 10 525.00 | 2 809.00 | 7 717.00 | 10 525.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 100.00 | 6 100.00 | | 6 100.00 |
DD Legal reserve (1) | 610.00 | 610.00 | | 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -459.00 | 15 926.00 | | -459.00 |
DL TOTAL (I) | 6 251.00 | 22 636.00 | | 6 251.00 |
DX Trade payables and related accounts | 782.00 | 668.00 | | 782.00 |
DY Tax and social security liabilities | 683.00 | 3 254.00 | | 683.00 |
EC TOTAL (IV) | 1 466.00 | 3 922.00 | | 1 466.00 |
EE Grand total (I to V) | 7 717.00 | 26 558.00 | | 7 717.00 |
EG Accrued income and payables due within one year | 1 466.00 | 3 922.00 | | 1 466.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 824.00 | | 13 824.00 | 13 824.00 |
FJ Net sales | 13 824.00 | | 13 824.00 | 13 824.00 |
FR Total operating income (I) | | | 13 824.00 | |
FW Other purchases and external expenses | | | 4 383.00 | |
FX Taxes, duties, and similar payments | | | 435.00 | |
FZ Social Security Contributions | | | 24 051.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 109.00 | |
GE Other Expenses | | | 1 680.00 | |
GF Total Operating Expenses (II) | | | 30 657.00 | |
GG - OPERATING RESULT (I - II) | | | -16 833.00 | |
GH Attributed profit or transferred loss (III) | | | 17 554.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 21 025.00 | 1 207.00 | | 21 025.00 |
A4 Equity method investments | 1 680.00 | 1 680.00 | | 1 680.00 |
HE Exceptional expenses on management operations | 1 069.00 | 62.00 | | 1 069.00 |
HH Total exceptional expenses (VIII) | 1 069.00 | 62.00 | | 1 069.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 069.00 | -62.00 | | -1 069.00 |
HK Income tax | 108.00 | 2 822.00 | | 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 377.00 | 30 605.00 | | 31 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 837.00 | 14 679.00 | | 31 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -459.00 | 15 926.00 | | -459.00 |
| |
| 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 | 2 989.00 | | | 2 989.00 |
I3 DECREASES Total Financial Fixed Assets | | | 180.00 | |
I4 DECREASES Grand Total | | | 2 989.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 809.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 809.00 | | | 2 809.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 180.00 | | | 180.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 700.00 | 109.00 | | 2 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 700.00 | 109.00 | | 2 700.00 |
| |
| 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 | 782.00 | 782.00 | | 782.00 |
8E Income Taxes | 108.00 | 108.00 | | 108.00 |
UT Other financial assets | 165.00 | | | 165.00 |
UX Other trade receivables | 160.00 | | | 160.00 |
VC Group and associates | 2 675.00 | | | 2 675.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 527.00 | | | 2 527.00 |
VS Prepaid expenses | 124.00 | | | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 651.00 | 5 486.00 | 165.00 | 5 651.00 |
VW VAT | 575.00 | 575.00 | | 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 466.00 | 1 466.00 | | 1 466.00 |
| |
| 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) | 663.00 | 665.00 | | 663.00 |
ST Other accounts | 3 300.00 | 4 903.00 | | 3 300.00 |
XQ Rental, rental and co-ownership charges | 420.00 | 420.00 | | 420.00 |
YW Business tax | 435.00 | 433.00 | | 435.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 435.00 | 433.00 | | 435.00 |
YY Amount of VAT collected | 2 764.00 | 3 028.00 | | 2 764.00 |
YZ Total deductible VAT on goods and services | 782.00 | 821.00 | | 782.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 383.00 | 5 988.00 | | 4 383.00 |
