| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 990.00 | 1 990.00 | | 1 990.00 |
AT Other tangible assets | 5 125.00 | 5 125.00 | | 5 125.00 |
BJ TOTAL (I) | 7 115.00 | 7 115.00 | | 7 115.00 |
BX Customers and related accounts | 42 938.00 | | 42 938.00 | 42 938.00 |
BZ Other receivables | 41 836.00 | | 41 836.00 | 41 836.00 |
CF Cash and cash equivalents | 44 110.00 | | 44 110.00 | 44 110.00 |
CH Prepaid expenses | 1 414.00 | | 1 414.00 | 1 414.00 |
CJ TOTAL (II) | 130 298.00 | | 130 298.00 | 130 298.00 |
CO Grand total (0 to V) | 137 413.00 | 7 115.00 | 130 298.00 | 137 413.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 26 500.00 | 26 500.00 | | 26 500.00 |
DD Legal reserve (1) | 2 650.00 | 2 650.00 | | 2 650.00 |
DH Retained earnings | 20 610.00 | 9 908.00 | | 20 610.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 869.00 | 10 703.00 | | 8 869.00 |
DL TOTAL (I) | 58 629.00 | 49 760.00 | | 58 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 99.00 | | |
DX Trade payables and related accounts | 55 167.00 | 86 866.00 | | 55 167.00 |
DY Tax and social security liabilities | 16 502.00 | 28 426.00 | | 16 502.00 |
EC TOTAL (IV) | 71 669.00 | 115 391.00 | | 71 669.00 |
EE Grand total (I to V) | 130 298.00 | 165 151.00 | | 130 298.00 |
EG Accrued income and payables due within one year | 71 669.00 | 115 391.00 | | 71 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 260 712.00 | | 260 712.00 | 260 712.00 |
FJ Net sales | 260 712.00 | | 260 712.00 | 260 712.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 260 713.00 | |
FW Other purchases and external expenses | | | 250 301.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 250 748.00 | |
GG - OPERATING RESULT (I - II) | | | 9 965.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 469.00 | |
GP Total financial income (V) | | | 469.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 565.00 | 1 889.00 | | 1 565.00 |
HL TOTAL REVENUE (I + III + V + VII) | 261 182.00 | 376 791.00 | | 261 182.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 252 313.00 | 366 088.00 | | 252 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 869.00 | 10 703.00 | | 8 869.00 |
| |
| 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 | 7 115.00 | | | 7 115.00 |
I4 DECREASES Grand Total | | | 7 115.00 | |
IN DECREASES Start-up, development, or research expenses | | 2.00 | | |
IO DECREASES Total including other intangible assets | | | 1 990.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 125.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 990.00 | | | 1 990.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 125.00 | | | 5 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 115.00 | | | 7 115.00 |
PE DEPRECIATION Total including other intangible assets | 1 990.00 | | | 1 990.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 125.00 | | | 5 125.00 |
| |
| 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 | 55 167.00 | 55 167.00 | | 55 167.00 |
8E Income Taxes | 1 565.00 | 1 565.00 | | 1 565.00 |
UX Other trade receivables | 42 938.00 | | | 42 938.00 |
VB VAT | 3 490.00 | | | 3 490.00 |
VC Group and associates | 38 346.00 | | | 38 346.00 |
VS Prepaid expenses | 1 414.00 | | | 1 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 188.00 | 86 188.00 | | 86 188.00 |
VW VAT | 14 937.00 | 14 937.00 | | 14 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 71 669.00 | 71 669.00 | | 71 669.00 |
| |
| 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) | 4 259.00 | 3 405.00 | | 4 259.00 |
ST Other accounts | 27 607.00 | 49 997.00 | | 27 607.00 |
YT Subcontracting | 218 435.00 | 309 625.00 | | 218 435.00 |
YW Business tax | 445.00 | 456.00 | | 445.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 445.00 | 456.00 | | 445.00 |
YY Amount of VAT collected | 53 242.00 | 73 539.00 | | 53 242.00 |
YZ Total deductible VAT on goods and services | 24 704.00 | 33 313.00 | | 24 704.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 250 301.00 | 363 027.00 | | 250 301.00 |
