| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 9 500.00 | | 9 500.00 | 9 500.00 |
BJ TOTAL (I) | 9 500.00 | | 9 500.00 | 9 500.00 |
BX Customers and related accounts | 111 364.00 | 97 810.00 | 13 554.00 | 111 364.00 |
BZ Other receivables | 1 803.00 | | 1 803.00 | 1 803.00 |
CF Cash and cash equivalents | 817.00 | | 817.00 | 817.00 |
CJ TOTAL (II) | 113 983.00 | 97 810.00 | 16 173.00 | 113 983.00 |
CO Grand total (0 to V) | 123 483.00 | 97 810.00 | 25 673.00 | 123 483.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 1 220.00 | 1 220.00 | | 1 220.00 |
DH Retained earnings | -13 149.00 | -13 741.00 | | -13 149.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 645.00 | 592.00 | | 19 645.00 |
DL TOTAL (I) | 9 916.00 | -9 729.00 | | 9 916.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 157.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 16 175.00 | | |
DX Trade payables and related accounts | 3 519.00 | 3 015.00 | | 3 519.00 |
DY Tax and social security liabilities | 7 131.00 | 6 306.00 | | 7 131.00 |
EA Other liabilities | 5 068.00 | 5 471.00 | | 5 068.00 |
EC TOTAL (IV) | 15 757.00 | 31 125.00 | | 15 757.00 |
EE Grand total (I to V) | 25 673.00 | 21 396.00 | | 25 673.00 |
EG Accrued income and payables due within one year | 15 757.00 | 31 125.00 | | 15 757.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 305.00 | 27 131.00 | 34 437.00 | 7 305.00 |
FJ Net sales | 7 305.00 | 27 131.00 | 34 437.00 | 7 305.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 933.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 370.00 | |
FW Other purchases and external expenses | | | 23 545.00 | |
FX Taxes, duties, and similar payments | | | 416.00 | |
FY Salaries and Wages | | | 3 470.00 | |
FZ Social Security Contributions | | | 1 465.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 28 896.00 | |
GG - OPERATING RESULT (I - II) | | | 6 474.00 | |
GR Interest and similar expenses | | | 66.00 | |
GU Total financial expenses (VI) | | | 66.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -66.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 408.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 933.00 | 2 976.00 | | 933.00 |
HA Exceptional income from management transactions | 14 488.00 | | | 14 488.00 |
HD Total exceptional income (VII) | 14 488.00 | | | 14 488.00 |
HE Exceptional expenses on management operations | 184.00 | | | 184.00 |
HH Total exceptional expenses (VIII) | 184.00 | | | 184.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 304.00 | | | 14 304.00 |
HK Income tax | 1 067.00 | | | 1 067.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 858.00 | 122 668.00 | | 49 858.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 213.00 | 122 077.00 | | 30 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 645.00 | 592.00 | | 19 645.00 |
| |
| 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 | 9 500.00 | | | 9 500.00 |
I4 DECREASES Grand Total | | | 9 500.00 | |
IO DECREASES Total including other intangible assets | | | 9 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 9 500.00 | | | 9 500.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 97 810.00 | | | 97 810.00 |
7B Total provisions for depreciation | 97 810.00 | | | 97 810.00 |
7C Grand total | 97 810.00 | | | 97 810.00 |
| |
| 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 | 3 519.00 | 3 519.00 | | 3 519.00 |
8C Staff and Related Accounts | 4 196.00 | 4 196.00 | | 4 196.00 |
8D Social Security and Other Social Organizations | 1 904.00 | 1 904.00 | | 1 904.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 068.00 | 5 068.00 | | 5 068.00 |
UX Other trade receivables | 13 554.00 | | | 13 554.00 |
VA Doubtful or disputed receivables | 97 810.00 | | | 97 810.00 |
VB VAT | 566.00 | | | 566.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VM Income taxes | 1 237.00 | | | 1 237.00 |
VQ Other Taxes, Duties, and Similar Debts | 314.00 | 314.00 | | 314.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 113 166.00 | 113 166.00 | | 113 166.00 |
VW VAT | 718.00 | 718.00 | | 718.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 757.00 | 15 757.00 | | 15 757.00 |
| |
| 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 | | 168.00 | | |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 959.00 | 3 598.00 | | 4 959.00 |
ST Other accounts | 18 587.00 | 14 566.00 | | 18 587.00 |
YW Business tax | 416.00 | 523.00 | | 416.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 416.00 | 691.00 | | 416.00 |
YY Amount of VAT collected | 2 070.00 | 1 960.00 | | 2 070.00 |
YZ Total deductible VAT on goods and services | 1 349.00 | 912.00 | | 1 349.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 545.00 | 18 165.00 | | 23 545.00 |
