| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 383.00 | 1 383.00 | | 1 383.00 |
BH Other financial assets | 628.00 | | 628.00 | 628.00 |
BJ TOTAL (I) | 4 131.00 | 1 383.00 | 2 748.00 | 4 131.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 849.00 | | 1 849.00 | 1 849.00 |
CD Marketable securities | 9 466.00 | | 9 466.00 | 9 466.00 |
CF Cash and cash equivalents | 101 894.00 | | 101 894.00 | 101 894.00 |
CJ TOTAL (II) | 113 208.00 | | 113 208.00 | 113 208.00 |
CO Grand total (0 to V) | 117 339.00 | 1 383.00 | 115 956.00 | 117 339.00 |
CU Other investments | 2 120.00 | | 2 120.00 | 2 120.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 13 112.00 | 32 398.00 | | 13 112.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63 505.00 | 16 714.00 | | 63 505.00 |
DL TOTAL (I) | 85 417.00 | 57 912.00 | | 85 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28.00 | 111.00 | | 28.00 |
DX Trade payables and related accounts | 8 522.00 | 4 477.00 | | 8 522.00 |
DY Tax and social security liabilities | 21 989.00 | 3 564.00 | | 21 989.00 |
EC TOTAL (IV) | 30 539.00 | 8 152.00 | | 30 539.00 |
EE Grand total (I to V) | 115 956.00 | 66 064.00 | | 115 956.00 |
EG Accrued income and payables due within one year | 30 539.00 | 8 152.00 | | 30 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 117.00 | | 114 117.00 | 114 117.00 |
FJ Net sales | 114 117.00 | | 114 117.00 | 114 117.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 114 118.00 | |
FW Other purchases and external expenses | | | 19 948.00 | |
FX Taxes, duties, and similar payments | | | 159.00 | |
FY Salaries and Wages | | | 6 753.00 | |
FZ Social Security Contributions | | | 5 290.00 | |
GE Other Expenses | | | 17.00 | |
GF Total Operating Expenses (II) | | | 32 167.00 | |
GG - OPERATING RESULT (I - II) | | | 81 951.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 951.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 446.00 | 2 949.00 | | 18 446.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 118.00 | 44 633.00 | | 114 118.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 613.00 | 27 918.00 | | 50 613.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 505.00 | 16 714.00 | | 63 505.00 |
| |
| 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 | 4 131.00 | | 31.00 | 4 131.00 |
I3 DECREASES Total Financial Fixed Assets | | 31.00 | 2 748.00 | |
I4 DECREASES Grand Total | | 31.00 | 4 131.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 383.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 383.00 | | | 1 383.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 748.00 | | 31.00 | 2 748.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 383.00 | | | 1 383.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 383.00 | | | 1 383.00 |
| |
| 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 | 8 522.00 | 8 522.00 | | 8 522.00 |
8D Social Security and Other Social Organizations | 2 082.00 | 2 082.00 | | 2 082.00 |
8E Income Taxes | 15 498.00 | 15 498.00 | | 15 498.00 |
UT Other financial assets | 628.00 | | | 628.00 |
VB VAT | 1 562.00 | | | 1 562.00 |
VI Group and Associates | 28.00 | 28.00 | | 28.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 287.00 | | | 287.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 476.00 | 1 848.00 | 628.00 | 2 476.00 |
VW VAT | 4 409.00 | 4 409.00 | | 4 409.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 539.00 | 30 539.00 | | 30 539.00 |
| |
| 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 | 83.00 | | | 83.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 785.00 | | | 6 785.00 |
ST Other accounts | 11 856.00 | | | 11 856.00 |
XQ Rental, rental and co-ownership charges | 1 042.00 | | | 1 042.00 |
YT Subcontracting | 265.00 | | | 265.00 |
YW Business tax | 76.00 | | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 159.00 | | | 159.00 |
YY Amount of VAT collected | 20 573.00 | | | 20 573.00 |
YZ Total deductible VAT on goods and services | 1 977.00 | | | 1 977.00 |
ZE Dividends | 36 000.00 | | | 36 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 19 948.00 | | | 19 948.00 |
