| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1 600.00 | | 1 600.00 | 1 600.00 |
AR Technical installations, industrial equipment and tools | | 900.00 | -900.00 | |
AT Other tangible assets | 2 100.00 | | 2 100.00 | 2 100.00 |
BJ TOTAL (I) | 2 100.00 | 900.00 | 1 200.00 | 2 100.00 |
BX Customers and related accounts | 18 119.00 | | 18 119.00 | 18 119.00 |
BZ Other receivables | 6 498.00 | | 6 498.00 | 6 498.00 |
CF Cash and cash equivalents | 26 669.00 | | 26 669.00 | 26 669.00 |
CJ TOTAL (II) | 51 285.00 | | 51 285.00 | 51 285.00 |
CO Grand total (0 to V) | 54 985.00 | 900.00 | 54 085.00 | 54 985.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 24 561.00 | | | 24 561.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 895.00 | | | 11 895.00 |
DL TOTAL (I) | 38 456.00 | | | 38 456.00 |
DY Tax and social security liabilities | 15 629.00 | | | 15 629.00 |
EC TOTAL (IV) | 15 629.00 | | | 15 629.00 |
EE Grand total (I to V) | 54 085.00 | | | 54 085.00 |
EG Accrued income and payables due within one year | 15 629.00 | | | 15 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 200 930.00 | | 200 930.00 | 200 930.00 |
FJ Net sales | 200 930.00 | | 200 930.00 | 200 930.00 |
FR Total operating income (I) | | | 200 930.00 | |
FU Purchases of raw materials and other supplies | | | 1 607.00 | |
FW Other purchases and external expenses | | | 148 899.00 | |
FX Taxes, duties, and similar payments | | | 1 440.00 | |
FY Salaries and Wages | | | 29 129.00 | |
FZ Social Security Contributions | | | 7 660.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 300.00 | |
GF Total Operating Expenses (II) | | | 189 035.00 | |
GG - OPERATING RESULT (I - II) | | | 11 895.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 895.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 200 930.00 | | | 200 930.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 189 035.00 | | | 189 035.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 895.00 | | | 11 895.00 |
| |
| 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 | 2 100.00 | | | 2 100.00 |
I4 DECREASES Grand Total | | | 2 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 100.00 | | | 2 100.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 600.00 | | | 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 600.00 | | | 600.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 1 721.00 | 1 721.00 | | 1 721.00 |
8D Social Security and Other Social Organizations | 13 259.00 | 13 259.00 | | 13 259.00 |
8E Income Taxes | 649.00 | 649.00 | | 649.00 |
UX Other trade receivables | 18 119.00 | | | 18 119.00 |
VB VAT | 6 498.00 | | | 6 498.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 617.00 | 24 617.00 | | 24 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 629.00 | 15 629.00 | | 15 629.00 |
| |
| 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 | 1 440.00 | | | 1 440.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 400.00 | | | 2 400.00 |
ST Other accounts | 2 226.00 | | | 2 226.00 |
XQ Rental, rental and co-ownership charges | 10 500.00 | | | 10 500.00 |
YT Subcontracting | 133 773.00 | | | 133 773.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 440.00 | | | 1 440.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 148 899.00 | | | 148 899.00 |
