| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 401.00 | 940.00 | 460.00 | 1 401.00 |
BJ TOTAL (I) | 1 401.00 | 940.00 | 460.00 | 1 401.00 |
BX Customers and related accounts | 15 000.00 | | 15 000.00 | 15 000.00 |
BZ Other receivables | 1 124.00 | | 1 124.00 | 1 124.00 |
CF Cash and cash equivalents | 54 834.00 | | 54 834.00 | 54 834.00 |
CJ TOTAL (II) | 70 958.00 | | 70 958.00 | 70 958.00 |
CO Grand total (0 to V) | 72 359.00 | 940.00 | 71 418.00 | 72 359.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 47 330.00 | 37 536.00 | | 47 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 974.00 | 9 795.00 | | 6 974.00 |
DL TOTAL (I) | 65 304.00 | 58 330.00 | | 65 304.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382.00 | 4 802.00 | | 382.00 |
DX Trade payables and related accounts | 1 055.00 | 1 631.00 | | 1 055.00 |
DY Tax and social security liabilities | 4 677.00 | 4 695.00 | | 4 677.00 |
EC TOTAL (IV) | 6 114.00 | 11 128.00 | | 6 114.00 |
EE Grand total (I to V) | 71 418.00 | 69 458.00 | | 71 418.00 |
EG Accrued income and payables due within one year | 6 114.00 | 11 128.00 | | 6 114.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 640.00 | 47 776.00 | 66 415.00 | 18 640.00 |
FJ Net sales | 18 640.00 | 47 776.00 | 66 415.00 | 18 640.00 |
FR Total operating income (I) | | | 66 415.00 | |
FU Purchases of raw materials and other supplies | | | 1 658.00 | |
FW Other purchases and external expenses | | | 17 832.00 | |
FX Taxes, duties, and similar payments | | | 2 165.00 | |
FY Salaries and Wages | | | 25 000.00 | |
FZ Social Security Contributions | | | 10 921.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 467.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 58 043.00 | |
GG - OPERATING RESULT (I - II) | | | 8 373.00 | |
GN Positive exchange differences | | | -2.00 | |
GP Total financial income (V) | | | -2.00 | |
GS Negative differences of foreign exchange | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 10 921.00 | 8 656.00 | | 10 921.00 |
HE Exceptional expenses on management operations | | 2 400.00 | | |
HH Total exceptional expenses (VIII) | | 2 400.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -2 400.00 | | |
HK Income tax | 1 364.00 | 1 728.00 | | 1 364.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 413.00 | 64 283.00 | | 66 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 440.00 | 54 489.00 | | 59 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 974.00 | 9 795.00 | | 6 974.00 |
| |
| 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 | 1 401.00 | | | 1 401.00 |
I4 DECREASES Grand Total | | | 1 401.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 401.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 401.00 | | | 1 401.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 473.00 | 467.00 | | 473.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 473.00 | 467.00 | | 473.00 |
| |
| 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 | 1 055.00 | 1 055.00 | | 1 055.00 |
8D Social Security and Other Social Organizations | 3 313.00 | 3 313.00 | | 3 313.00 |
8E Income Taxes | 1 364.00 | 1 364.00 | | 1 364.00 |
UX Other trade receivables | 15 000.00 | | | 15 000.00 |
VB VAT | 1 124.00 | | | 1 124.00 |
VI Group and Associates | 382.00 | 382.00 | | 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 124.00 | 16 124.00 | | 16 124.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 114.00 | 6 114.00 | | 6 114.00 |
| |
| 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 | 2 089.00 | | | 2 089.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 205.00 | 1 910.00 | | 2 205.00 |
ST Other accounts | 15 027.00 | 16 010.00 | | 15 027.00 |
XQ Rental, rental and co-ownership charges | 600.00 | 600.00 | | 600.00 |
YT Subcontracting | | 200.00 | | |
YW Business tax | 76.00 | 75.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 165.00 | 75.00 | | 2 165.00 |
YY Amount of VAT collected | | 2 034.00 | | |
YZ Total deductible VAT on goods and services | 1 009.00 | 863.00 | | 1 009.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 832.00 | 18 720.00 | | 17 832.00 |
