| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 419.00 | 13 419.00 | | 13 419.00 |
BJ TOTAL (I) | 13 419.00 | 13 419.00 | | 13 419.00 |
BL Raw materials, supplies | 280.00 | | 280.00 | 280.00 |
BP Services in progress | 7 160.00 | | 7 160.00 | 7 160.00 |
BX Customers and related accounts | 6 324.00 | | 6 324.00 | 6 324.00 |
BZ Other receivables | 230.00 | | 230.00 | 230.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 424.00 | | 424.00 | 424.00 |
CJ TOTAL (II) | 14 418.00 | | 14 418.00 | 14 418.00 |
CO Grand total (0 to V) | 27 837.00 | 13 419.00 | 14 418.00 | 27 837.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 8 808.00 | 5 734.00 | | 8 808.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 488.00 | 3 074.00 | | 1 488.00 |
DL TOTAL (I) | 11 396.00 | 9 908.00 | | 11 396.00 |
DU Loans and Debts from Credit Institutions (3) | 602.00 | 2 574.00 | | 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 401.00 | 335.00 | | 401.00 |
DX Trade payables and related accounts | 1 120.00 | 394.00 | | 1 120.00 |
DY Tax and social security liabilities | 899.00 | 409.00 | | 899.00 |
EA Other liabilities | | 300.00 | | |
EC TOTAL (IV) | 3 022.00 | 4 012.00 | | 3 022.00 |
EE Grand total (I to V) | 14 418.00 | 13 919.00 | | 14 418.00 |
EG Accrued income and payables due within one year | 3 022.00 | 4 012.00 | | 3 022.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 602.00 | 1 895.00 | | 602.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 39 375.00 | 5 990.00 | 45 365.00 | 39 375.00 |
FJ Net sales | 39 375.00 | 5 990.00 | 45 365.00 | 39 375.00 |
FM Inventory production | | | 360.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 234.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 45 959.00 | |
FU Purchases of raw materials and other supplies | | | 8 200.00 | |
FV Inventory change (raw materials and supplies) | | | 30.00 | |
FW Other purchases and external expenses | | | 9 955.00 | |
FX Taxes, duties, and similar payments | | | 2 578.00 | |
FY Salaries and Wages | | | 15 200.00 | |
FZ Social Security Contributions | | | 8 031.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 43 996.00 | |
GG - OPERATING RESULT (I - II) | | | 1 963.00 | |
GR Interest and similar expenses | | | 317.00 | |
GU Total financial expenses (VI) | | | 317.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -317.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 646.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 234.00 | 462.00 | | 234.00 |
A2 TOTAL ASSETS | 8 031.00 | 5 705.00 | | 8 031.00 |
HE Exceptional expenses on management operations | 158.00 | | | 158.00 |
HH Total exceptional expenses (VIII) | 158.00 | | | 158.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -158.00 | | | -158.00 |
HL TOTAL REVENUE (I + III + V + VII) | 45 959.00 | 44 729.00 | | 45 959.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 470.00 | 41 656.00 | | 44 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 488.00 | 3 074.00 | | 1 488.00 |
| |
| 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 | 13 419.00 | | | 13 419.00 |
I4 DECREASES Grand Total | | | 13 419.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 419.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 419.00 | | | 13 419.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 419.00 | | | 13 419.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 419.00 | | | 13 419.00 |
| |
| 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 | 1 120.00 | 1 120.00 | | 1 120.00 |
UX Other trade receivables | 6 324.00 | | | 6 324.00 |
VB VAT | 230.00 | | | 230.00 |
VG Loans with a maturity of up to one year at origin | 602.00 | 602.00 | | 602.00 |
VI Group and Associates | 401.00 | 401.00 | | 401.00 |
VK Loans repaid during the year | 693.00 | | | 693.00 |
VS Prepaid expenses | 424.00 | | | 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 978.00 | 6 978.00 | | 6 978.00 |
VW VAT | 899.00 | 899.00 | | 899.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 022.00 | 3 022.00 | | 3 022.00 |
| |
| 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 | 1 549.00 | 1 388.00 | | 1 549.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 768.00 | 738.00 | | 768.00 |
ST Other accounts | 8 088.00 | 6 101.00 | | 8 088.00 |
XQ Rental, rental and co-ownership charges | 1 100.00 | 1 124.00 | | 1 100.00 |
YT Subcontracting | | 3 752.00 | | |
YW Business tax | 1 029.00 | 450.00 | | 1 029.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 578.00 | 1 838.00 | | 2 578.00 |
YY Amount of VAT collected | 4 455.00 | 3 257.00 | | 4 455.00 |
YZ Total deductible VAT on goods and services | 2 674.00 | 2 567.00 | | 2 674.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 955.00 | 11 715.00 | | 9 955.00 |
