| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | | | | |
BZ Other receivables | 36 170.00 | | 36 170.00 | 36 170.00 |
CD Marketable securities | 12 750.00 | | 12 750.00 | 12 750.00 |
CF Cash and cash equivalents | 333 919.00 | | 333 919.00 | 333 919.00 |
CH Prepaid expenses | 808.00 | | 808.00 | 808.00 |
CJ TOTAL (II) | 383 647.00 | | 383 647.00 | 383 647.00 |
CO Grand total (0 to V) | 383 647.00 | | 383 647.00 | 383 647.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 22 000.00 | 22 000.00 | | 22 000.00 |
DD Legal reserve (1) | 2 200.00 | 2 200.00 | | 2 200.00 |
DG Other reserves | 271 543.00 | 274 307.00 | | 271 543.00 |
DH Retained earnings | 50 853.00 | 50 853.00 | | 50 853.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 942.00 | 23 236.00 | | 17 942.00 |
DL TOTAL (I) | 364 538.00 | 372 596.00 | | 364 538.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9.00 | 402.00 | | 9.00 |
DX Trade payables and related accounts | 3 202.00 | 3 119.00 | | 3 202.00 |
DY Tax and social security liabilities | 15 898.00 | 8 934.00 | | 15 898.00 |
EC TOTAL (IV) | 19 109.00 | 12 455.00 | | 19 109.00 |
EE Grand total (I to V) | 383 647.00 | 385 050.00 | | 383 647.00 |
EG Accrued income and payables due within one year | 19 109.00 | 12 455.00 | | 19 109.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 060.00 | | 65 060.00 | 65 060.00 |
FJ Net sales | 65 060.00 | | 65 060.00 | 65 060.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 65 068.00 | |
FW Other purchases and external expenses | | | 10 874.00 | |
FX Taxes, duties, and similar payments | | | 1 415.00 | |
FY Salaries and Wages | | | 22 960.00 | |
FZ Social Security Contributions | | | 8 904.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 44 152.00 | |
GG - OPERATING RESULT (I - II) | | | 20 915.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 193.00 | |
GP Total financial income (V) | | | 193.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 193.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 108.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 2 359.00 | | |
HK Income tax | 3 166.00 | 4 100.00 | | 3 166.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 260.00 | 75 928.00 | | 65 260.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 318.00 | 52 692.00 | | 47 318.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 942.00 | 23 236.00 | | 17 942.00 |
| |
| 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 | 3 202.00 | 3 202.00 | | 3 202.00 |
8C Staff and Related Accounts | 1 500.00 | 1 500.00 | | 1 500.00 |
8D Social Security and Other Social Organizations | 3 531.00 | 3 531.00 | | 3 531.00 |
VB VAT | 618.00 | | | 618.00 |
VI Group and Associates | 9.00 | 9.00 | | 9.00 |
VM Income taxes | 934.00 | | | 934.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 160.00 | 8 160.00 | | 8 160.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 618.00 | | | 34 618.00 |
VS Prepaid expenses | 808.00 | | | 808.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 978.00 | 36 978.00 | | 36 978.00 |
VW VAT | 2 708.00 | 2 708.00 | | 2 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 109.00 | 19 109.00 | | 19 109.00 |
| |
| 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 | 288.00 | 304.00 | | 288.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 543.00 | 3 200.00 | | 3 543.00 |
ST Other accounts | 7 331.00 | 10 180.00 | | 7 331.00 |
YW Business tax | 1 127.00 | 1 115.00 | | 1 127.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 415.00 | 1 419.00 | | 1 415.00 |
YY Amount of VAT collected | 13 812.00 | 15 122.00 | | 13 812.00 |
YZ Total deductible VAT on goods and services | 891.00 | 954.00 | | 891.00 |
ZE Dividends | 26 000.00 | | | 26 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 874.00 | 13 379.00 | | 10 874.00 |
