| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 850.00 | 1 154.00 | 696.00 | 1 850.00 |
BD Other fixed assets | 207 417.00 | | 207 417.00 | 207 417.00 |
BJ TOTAL (I) | 209 267.00 | 1 154.00 | 208 113.00 | 209 267.00 |
BX Customers and related accounts | 23 744.00 | | 23 744.00 | 23 744.00 |
BZ Other receivables | 966.00 | | 966.00 | 966.00 |
CF Cash and cash equivalents | 41 180.00 | | 41 180.00 | 41 180.00 |
CH Prepaid expenses | 2 200.00 | | 2 200.00 | 2 200.00 |
CJ TOTAL (II) | 68 090.00 | | 68 090.00 | 68 090.00 |
CO Grand total (0 to V) | 277 357.00 | 1 154.00 | 276 203.00 | 277 357.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 118 307.00 | 113 285.00 | | 118 307.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 709.00 | 5 023.00 | | 20 709.00 |
DL TOTAL (I) | 139 126.00 | 118 417.00 | | 139 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 853.00 | 34 292.00 | | 92 853.00 |
DX Trade payables and related accounts | 4 097.00 | 630.00 | | 4 097.00 |
DY Tax and social security liabilities | 40 127.00 | 5 190.00 | | 40 127.00 |
EC TOTAL (IV) | 137 077.00 | 40 112.00 | | 137 077.00 |
EE Grand total (I to V) | 276 203.00 | 158 530.00 | | 276 203.00 |
EG Accrued income and payables due within one year | 137 077.00 | 40 112.00 | | 137 077.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 414.00 | | 103 414.00 | 103 414.00 |
FJ Net sales | 103 414.00 | | 103 414.00 | 103 414.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 103 416.00 | |
FW Other purchases and external expenses | | | 4 615.00 | |
FX Taxes, duties, and similar payments | | | 151.00 | |
FY Salaries and Wages | | | 48 000.00 | |
FZ Social Security Contributions | | | 25 918.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 370.00 | |
GF Total Operating Expenses (II) | | | 79 053.00 | |
GG - OPERATING RESULT (I - II) | | | 24 363.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 363.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 25 918.00 | | | 25 918.00 |
HK Income tax | 3 654.00 | 887.00 | | 3 654.00 |
HL TOTAL REVENUE (I + III + V + VII) | 103 416.00 | 10 706.00 | | 103 416.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 707.00 | 5 683.00 | | 82 707.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 709.00 | 5 023.00 | | 20 709.00 |
| |
| 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 | 138 767.00 | | 70 500.00 | 138 767.00 |
I3 DECREASES Total Financial Fixed Assets | | | 207 417.00 | |
I4 DECREASES Grand Total | | | 209 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 850.00 | | | 1 850.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 136 917.00 | | 70 500.00 | 136 917.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 784.00 | 370.00 | | 784.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 784.00 | 370.00 | | 784.00 |
| |
| 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 | 4 097.00 | 4 097.00 | | 4 097.00 |
8D Social Security and Other Social Organizations | 21 600.00 | 21 600.00 | | 21 600.00 |
8E Income Taxes | 3 654.00 | 3 654.00 | | 3 654.00 |
UX Other trade receivables | 23 744.00 | | | 23 744.00 |
VB VAT | 966.00 | | | 966.00 |
VI Group and Associates | 92 853.00 | 92 853.00 | | 92 853.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 379.00 | 4 379.00 | | 4 379.00 |
VS Prepaid expenses | 2 200.00 | | | 2 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 910.00 | 26 910.00 | | 26 910.00 |
VW VAT | 10 494.00 | 10 494.00 | | 10 494.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 137 077.00 | 137 077.00 | | 137 077.00 |
| |
| 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) | 462.00 | 348.00 | | 462.00 |
ST Other accounts | 1 058.00 | 1 063.00 | | 1 058.00 |
XQ Rental, rental and co-ownership charges | 995.00 | 840.00 | | 995.00 |
YT Subcontracting | 2 100.00 | 2 100.00 | | 2 100.00 |
YW Business tax | 151.00 | 75.00 | | 151.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 151.00 | 75.00 | | 151.00 |
YY Amount of VAT collected | 20 683.00 | 1 440.00 | | 20 683.00 |
YZ Total deductible VAT on goods and services | 285.00 | | | 285.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 4 615.00 | 4 351.00 | | 4 615.00 |
