| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1.00 | | 1.00 | 1.00 |
AT Other tangible assets | 4 621.00 | 710.00 | 3 912.00 | 4 621.00 |
BJ TOTAL (I) | 4 622.00 | 711.00 | 3 912.00 | 4 622.00 |
BX Customers and related accounts | 675.00 | | 675.00 | 675.00 |
BZ Other receivables | 133 186.00 | | 133 186.00 | 133 186.00 |
CF Cash and cash equivalents | 50 141.00 | | 50 141.00 | 50 141.00 |
CH Prepaid expenses | 70.00 | | 70.00 | 70.00 |
CJ TOTAL (II) | 184 072.00 | | 184 072.00 | 184 072.00 |
CO Grand total (0 to V) | 188 694.00 | 711.00 | 187 983.00 | 188 694.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DD Legal reserve (1) | 250.00 | | | 250.00 |
DH Retained earnings | 30 395.00 | | | 30 395.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 87 673.00 | | | 87 673.00 |
DL TOTAL (I) | 120 819.00 | | | 120 819.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | | | 84.00 |
DX Trade payables and related accounts | 3 713.00 | | | 3 713.00 |
DY Tax and social security liabilities | 63 368.00 | | | 63 368.00 |
EC TOTAL (IV) | 67 165.00 | | | 67 165.00 |
EE Grand total (I to V) | 187 983.00 | | | 187 983.00 |
EG Accrued income and payables due within one year | 67 165.00 | | | 67 165.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 341 940.00 | | 341 940.00 | 341 940.00 |
FJ Net sales | 341 940.00 | | 341 940.00 | 341 940.00 |
FO Operating subsidies | | | 103 100.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 445 043.00 | |
FW Other purchases and external expenses | | | 21 077.00 | |
FX Taxes, duties, and similar payments | | | 1 741.00 | |
FY Salaries and Wages | | | 101 692.00 | |
FZ Social Security Contributions | | | 41 137.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 710.00 | |
GF Total Operating Expenses (II) | | | 166 357.00 | |
GG - OPERATING RESULT (I - II) | | | 278 687.00 | |
GL Other interest and similar income | | | 675.00 | |
GP Total financial income (V) | | | 675.00 | |
GR Interest and similar expenses | | | 403.00 | |
GU Total financial expenses (VI) | | | 403.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 278 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 186 004.00 | | | 186 004.00 |
HH Total exceptional expenses (VIII) | 186 004.00 | | | 186 004.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -186 004.00 | | | -186 004.00 |
HK Income tax | 5 281.00 | | | 5 281.00 |
HL TOTAL REVENUE (I + III + V + VII) | 445 718.00 | | | 445 718.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 358 045.00 | | | 358 045.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 87 673.00 | | | 87 673.00 |
| |
| 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 | 1.00 | | 462.00 | 1.00 |
I4 DECREASES Grand Total | | | 4 622.00 | |
IO DECREASES Total including other intangible assets | | | 1.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 621.00 | |
KD ACQUISITIONS Total including other intangible assets | 1.00 | | | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 462.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1.00 | 710.00 | | 1.00 |
PE DEPRECIATION Total including other intangible assets | 1.00 | | | 1.00 |
QU DEPRECIATION Total Tangible Fixed Assets | | 710.00 | | |
| |
| 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 | 3 713.00 | 3 713.00 | | 3 713.00 |
8C Staff and Related Accounts | 35 118.00 | 35 118.00 | | 35 118.00 |
8D Social Security and Other Social Organizations | 22 704.00 | 22 704.00 | | 22 704.00 |
8E Income Taxes | 3 376.00 | 3 376.00 | | 3 376.00 |
UX Other trade receivables | 675.00 | | | 675.00 |
VB VAT | 5 645.00 | | | 5 645.00 |
VC Group and associates | 127 541.00 | | | 127 541.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 170.00 | 2 170.00 | | 2 170.00 |
VS Prepaid expenses | 70.00 | | | 70.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 133 931.00 | 133 931.00 | | 133 931.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 67 165.00 | 67 165.00 | | 67 165.00 |
| |
| 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 | 936.00 | 4 847.00 | | 936.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 250.00 | 11 063.00 | | 3 250.00 |
ST Other accounts | 7 164.00 | 1 929.00 | | 7 164.00 |
YT Subcontracting | 10 662.00 | 10 350.00 | | 10 662.00 |
YW Business tax | 805.00 | 780.00 | | 805.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 741.00 | 5 627.00 | | 1 741.00 |
YY Amount of VAT collected | 116 618.00 | 48 230.00 | | 116 618.00 |
YZ Total deductible VAT on goods and services | 8 870.00 | 4 775.00 | | 8 870.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 077.00 | 23 342.00 | | 21 077.00 |
