| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 177.00 | 1 457.00 | 4 720.00 | 6 177.00 |
BJ TOTAL (I) | 6 177.00 | 1 457.00 | 4 720.00 | 6 177.00 |
BZ Other receivables | 1 545.00 | | 1 545.00 | 1 545.00 |
CF Cash and cash equivalents | 27 595.00 | | 27 595.00 | 27 595.00 |
CJ TOTAL (II) | 29 140.00 | | 29 140.00 | 29 140.00 |
CO Grand total (0 to V) | 35 317.00 | 1 457.00 | 33 861.00 | 35 317.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 220.00 | | | 220.00 |
DG Other reserves | 3 586.00 | | | 3 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 200.00 | | | 200.00 |
DL TOTAL (I) | 11 506.00 | | | 11 506.00 |
DX Trade payables and related accounts | 21 691.00 | | | 21 691.00 |
DY Tax and social security liabilities | 664.00 | | | 664.00 |
EC TOTAL (IV) | 22 354.00 | | | 22 354.00 |
EE Grand total (I to V) | 33 861.00 | | | 33 861.00 |
EG Accrued income and payables due within one year | 22 354.00 | | | 22 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 821.00 | | 17 821.00 | 17 821.00 |
FJ Net sales | 17 821.00 | | 17 821.00 | 17 821.00 |
FR Total operating income (I) | | | 17 821.00 | |
FW Other purchases and external expenses | | | 16 614.00 | |
FX Taxes, duties, and similar payments | | | 251.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 720.00 | |
GF Total Operating Expenses (II) | | | 17 586.00 | |
GG - OPERATING RESULT (I - II) | | | 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 235.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 35.00 | | | 35.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 821.00 | | | 17 821.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 621.00 | | | 17 621.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 200.00 | | | 200.00 |
| |
| 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 | 4 314.00 | | 1 863.00 | 4 314.00 |
I4 DECREASES Grand Total | | | 6 177.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 177.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 314.00 | | 1 863.00 | 4 314.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 736.00 | 720.00 | | 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 736.00 | 720.00 | | 736.00 |
| |
| 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 | 21 691.00 | 21 691.00 | | 21 691.00 |
8E Income Taxes | 35.00 | 35.00 | | 35.00 |
VB VAT | 1 545.00 | | | 1 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 545.00 | 1 545.00 | | 1 545.00 |
VW VAT | 629.00 | 629.00 | | 629.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 354.00 | 22 354.00 | | 22 354.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 490.00 | | | 1 490.00 |
ST Other accounts | 11 184.00 | | | 11 184.00 |
XQ Rental, rental and co-ownership charges | 3 840.00 | | | 3 840.00 |
YT Subcontracting | 100.00 | | | 100.00 |
YW Business tax | 251.00 | | | 251.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 251.00 | | | 251.00 |
YY Amount of VAT collected | 3 564.00 | | | 3 564.00 |
YZ Total deductible VAT on goods and services | 580.00 | | | 580.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 614.00 | | | 16 614.00 |
