| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 118.00 | 23 583.00 | 535.00 | 24 118.00 |
BD Other fixed assets | 400.00 | | 400.00 | 400.00 |
BH Other financial assets | 48.00 | | 48.00 | 48.00 |
BJ TOTAL (I) | 24 566.00 | 23 583.00 | 983.00 | 24 566.00 |
BX Customers and related accounts | 76 898.00 | | 76 898.00 | 76 898.00 |
BZ Other receivables | 1 123.00 | | 1 123.00 | 1 123.00 |
CD Marketable securities | 155.00 | | 155.00 | 155.00 |
CH Prepaid expenses | 811.00 | | 811.00 | 811.00 |
CJ TOTAL (II) | 78 986.00 | | 78 986.00 | 78 986.00 |
CO Grand total (0 to V) | 103 553.00 | 23 583.00 | 79 969.00 | 103 553.00 |
| |
| 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 |
DG Other reserves | 2 146.00 | | | 2 146.00 |
DH Retained earnings | 6 870.00 | | | 6 870.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 731.00 | | | 731.00 |
DL TOTAL (I) | 15 247.00 | | | 15 247.00 |
DU Loans and Debts from Credit Institutions (3) | 12 563.00 | | | 12 563.00 |
DV Miscellaneous Loans and Financial Debts (4) | 32.00 | | | 32.00 |
DX Trade payables and related accounts | 5 310.00 | | | 5 310.00 |
DY Tax and social security liabilities | 46 817.00 | | | 46 817.00 |
EC TOTAL (IV) | 64 722.00 | | | 64 722.00 |
EE Grand total (I to V) | 79 969.00 | | | 79 969.00 |
EG Accrued income and payables due within one year | 64 722.00 | | | 64 722.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 12 424.00 | | | 12 424.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 138 023.00 | | 138 023.00 | 138 023.00 |
FJ Net sales | 138 023.00 | | 138 023.00 | 138 023.00 |
FR Total operating income (I) | | | 138 024.00 | |
FW Other purchases and external expenses | | | 87 473.00 | |
FX Taxes, duties, and similar payments | | | 5 219.00 | |
FY Salaries and Wages | | | 42 049.00 | |
FZ Social Security Contributions | | | 2 706.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 32.00 | |
GF Total Operating Expenses (II) | | | 137 479.00 | |
GG - OPERATING RESULT (I - II) | | | 545.00 | |
GK Income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 236.00 | | | 2 236.00 |
HE Exceptional expenses on management operations | 107.00 | | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | | | -107.00 |
HK Income tax | -311.00 | | | -311.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 027.00 | | | 138 027.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 137 296.00 | | | 137 296.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 731.00 | | | 731.00 |
| |
| 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 | 23 999.00 | | 567.00 | 23 999.00 |
I3 DECREASES Total Financial Fixed Assets | | | 448.00 | |
I4 DECREASES Grand Total | | | 24 566.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 118.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 551.00 | | 567.00 | 23 551.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 448.00 | | | 448.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 551.00 | 32.00 | | 23 551.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 551.00 | 32.00 | | 23 551.00 |
| |
| 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 | 5 310.00 | 5 310.00 | | 5 310.00 |
8D Social Security and Other Social Organizations | 44 842.00 | 44 842.00 | | 44 842.00 |
UT Other financial assets | 48.00 | | | 48.00 |
UX Other trade receivables | 76 898.00 | | | 76 898.00 |
VB VAT | 811.00 | | | 811.00 |
VH Loans with a maturity of more than one year at origin | 12 563.00 | 12 563.00 | | 12 563.00 |
VI Group and Associates | 32.00 | 32.00 | | 32.00 |
VK Loans repaid during the year | 2 020.00 | | | 2 020.00 |
VM Income taxes | 311.00 | | | 311.00 |
VS Prepaid expenses | 811.00 | | | 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 78 879.00 | 78 831.00 | 48.00 | 78 879.00 |
VW VAT | 1 975.00 | 1 975.00 | | 1 975.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 722.00 | 64 722.00 | | 64 722.00 |
| |
| 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 | 4 672.00 | | | 4 672.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 453.00 | | | 4 453.00 |
ST Other accounts | 67 566.00 | | | 67 566.00 |
XQ Rental, rental and co-ownership charges | 14 355.00 | | | 14 355.00 |
YT Subcontracting | 1 100.00 | | | 1 100.00 |
YW Business tax | 547.00 | | | 547.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 5 219.00 | | | 5 219.00 |
YZ Total deductible VAT on goods and services | 3 058.00 | | | 3 058.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 473.00 | | | 87 473.00 |
