| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 10 456.00 | 10 456.00 | | 10 456.00 |
AT Other tangible assets | 7 640.00 | 7 640.00 | | 7 640.00 |
BJ TOTAL (I) | 18 096.00 | 18 096.00 | | 18 096.00 |
BX Customers and related accounts | 28 100.00 | | 28 100.00 | 28 100.00 |
BZ Other receivables | 39 658.00 | | 39 658.00 | 39 658.00 |
CF Cash and cash equivalents | 13 918.00 | | 13 918.00 | 13 918.00 |
CH Prepaid expenses | 82.00 | | 82.00 | 82.00 |
CJ TOTAL (II) | 81 759.00 | | 81 758.00 | 81 759.00 |
CO Grand total (0 to V) | 99 855.00 | 18 096.00 | 81 758.00 | 99 855.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DG Other reserves | 25 315.00 | | | 25 315.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 837.00 | | | 8 837.00 |
DL TOTAL (I) | 34 152.00 | | | 34 152.00 |
DX Trade payables and related accounts | 941.00 | | | 941.00 |
DY Tax and social security liabilities | 46 666.00 | | | 46 666.00 |
EC TOTAL (IV) | 47 607.00 | | | 47 607.00 |
EE Grand total (I to V) | 81 759.00 | | | 81 759.00 |
EG Accrued income and payables due within one year | 47 607.00 | | | 47 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 231 027.00 | 231 027.00 | |
FJ Net sales | | 231 027.00 | 231 027.00 | |
FQ Other income | | | 25.00 | |
FR Total operating income (I) | | | 231 052.00 | |
FW Other purchases and external expenses | | | 62 129.00 | |
FX Taxes, duties, and similar payments | | | 4 447.00 | |
FY Salaries and Wages | | | 150 863.00 | |
FZ Social Security Contributions | | | 486.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 217 930.00 | |
GG - OPERATING RESULT (I - II) | | | 13 121.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 121.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HK Income tax | 4 240.00 | | | 4 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 231 052.00 | | | 231 052.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 222 215.00 | | | 222 215.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 837.00 | | | 8 837.00 |
| |
| 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 | 18 096.00 | | | 18 096.00 |
I4 DECREASES Grand Total | | | 18 096.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 096.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 096.00 | | | 18 096.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 096.00 | | | 18 096.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 096.00 | | | 18 096.00 |
| |
| 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 | 941.00 | 941.00 | | 941.00 |
8C Staff and Related Accounts | 13 312.00 | 13 312.00 | | 13 312.00 |
8D Social Security and Other Social Organizations | 30 839.00 | 30 839.00 | | 30 839.00 |
UX Other trade receivables | 28 100.00 | | | 28 100.00 |
VB VAT | 2 030.00 | | | 2 030.00 |
VM Income taxes | 3 041.00 | | | 3 041.00 |
VN Other taxes, similar payments | 33 763.00 | | | 33 763.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 514.00 | 2 514.00 | | 2 514.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 825.00 | | | 825.00 |
VS Prepaid expenses | 82.00 | | | 82.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 841.00 | 67 841.00 | | 67 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 47 607.00 | 47 607.00 | | 47 607.00 |
| |
| 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 | 2 903.00 | | | 2 903.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 275.00 | | | 7 275.00 |
ST Other accounts | 29 630.00 | | | 29 630.00 |
XQ Rental, rental and co-ownership charges | 25 224.00 | | | 25 224.00 |
YW Business tax | 1 544.00 | | | 1 544.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 447.00 | | | 4 447.00 |
YZ Total deductible VAT on goods and services | 4 987.00 | | | 4 987.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 62 129.00 | | | 62 129.00 |
