| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 067.00 | 1 067.00 | | 1 067.00 |
AT Other tangible assets | 4 004.00 | 4 004.00 | | 4 004.00 |
BJ TOTAL (I) | 5 071.00 | 5 071.00 | | 5 071.00 |
BZ Other receivables | | | 5 000.00 | |
CF Cash and cash equivalents | 9 220.00 | | 9 220.00 | 9 220.00 |
CJ TOTAL (II) | 9 220.00 | | 14 220.00 | 9 220.00 |
CO Grand total (0 to V) | 14 291.00 | 5 071.00 | 14 220.00 | 14 291.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | -65 400.00 | -62 442.00 | | -65 400.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 71 953.00 | 70 395.00 | | 71 953.00 |
DL TOTAL (I) | 6 553.00 | 7 953.00 | | 6 553.00 |
DY Tax and social security liabilities | | 2 900.00 | | |
EA Other liabilities | 7 667.00 | 4 619.00 | | 7 667.00 |
EC TOTAL (IV) | 7 667.00 | 7 519.00 | | 7 667.00 |
EE Grand total (I to V) | 14 220.00 | 15 472.00 | | 14 220.00 |
EG Accrued income and payables due within one year | 7 667.00 | 7 519.00 | | 7 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 767.00 | | 147 767.00 | 147 767.00 |
FJ Net sales | 147 767.00 | | 147 767.00 | 147 767.00 |
FR Total operating income (I) | | | 147 767.00 | |
FW Other purchases and external expenses | | | 28 495.00 | |
FX Taxes, duties, and similar payments | | | 6 405.00 | |
FY Salaries and Wages | | | 9 104.00 | |
FZ Social Security Contributions | | | 31 810.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 75 814.00 | |
GG - OPERATING RESULT (I - II) | | | 71 953.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 71 953.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 26 283.00 | 48 517.00 | | 26 283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 147 767.00 | 172 542.00 | | 147 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 814.00 | 102 147.00 | | 75 814.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 71 953.00 | 70 395.00 | | 71 953.00 |
| |
| 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 | 5 071.00 | | | 5 071.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 067.00 | | | 1 067.00 |
I4 DECREASES Grand Total | | | 5 071.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 067.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 004.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 004.00 | | | 4 004.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 071.00 | | | 5 071.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 067.00 | | | 1 067.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 004.00 | | | 4 004.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 7 667.00 | 7 667.00 | | 7 667.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 667.00 | 7 667.00 | | 7 667.00 |
| |
| 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 | 6 405.00 | 8 259.00 | | 6 405.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 263.00 | 1 178.00 | | 1 263.00 |
ST Other accounts | 27 232.00 | 29 303.00 | | 27 232.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 405.00 | 8 259.00 | | 6 405.00 |
YY Amount of VAT collected | 29 553.00 | 34 508.00 | | 29 553.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 28 495.00 | 30 481.00 | | 28 495.00 |
