| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 999.00 | 999.00 | | 999.00 |
AT Other tangible assets | 15 416.00 | 11 288.00 | 4 129.00 | 15 416.00 |
BJ TOTAL (I) | 16 415.00 | 12 287.00 | 4 129.00 | 16 415.00 |
BX Customers and related accounts | 3 000.00 | | 3 000.00 | 3 000.00 |
CD Marketable securities | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 23 301.00 | | 23 301.00 | 23 301.00 |
CH Prepaid expenses | 48.00 | | 48.00 | 48.00 |
CJ TOTAL (II) | 61 349.00 | | 61 349.00 | 61 349.00 |
CO Grand total (0 to V) | 77 764.00 | 12 287.00 | 65 477.00 | 77 764.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 975.00 | 24 975.00 | | 24 975.00 |
DD Legal reserve (1) | 2 498.00 | 2 498.00 | | 2 498.00 |
DH Retained earnings | 10 513.00 | 16 743.00 | | 10 513.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 095.00 | 13 750.00 | | 18 095.00 |
DL TOTAL (I) | 56 080.00 | 57 965.00 | | 56 080.00 |
DU Loans and Debts from Credit Institutions (3) | 70.00 | 65.00 | | 70.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 229.00 | 3 158.00 | | 4 229.00 |
DX Trade payables and related accounts | 3 215.00 | 2 736.00 | | 3 215.00 |
DY Tax and social security liabilities | 1 883.00 | 2 048.00 | | 1 883.00 |
EC TOTAL (IV) | 9 397.00 | 8 008.00 | | 9 397.00 |
EE Grand total (I to V) | 65 477.00 | 65 973.00 | | 65 477.00 |
EG Accrued income and payables due within one year | 9 397.00 | 8 008.00 | | 9 397.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 225.00 | | 36 225.00 | 36 225.00 |
FJ Net sales | 36 225.00 | | 36 225.00 | 36 225.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 637.00 | |
FR Total operating income (I) | | | 37 862.00 | |
FW Other purchases and external expenses | | | 16 161.00 | |
FX Taxes, duties, and similar payments | | | 680.00 | |
FZ Social Security Contributions | | | 22.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 343.00 | |
GF Total Operating Expenses (II) | | | 17 205.00 | |
GG - OPERATING RESULT (I - II) | | | 20 657.00 | |
GL Other interest and similar income | | | 631.00 | |
GP Total financial income (V) | | | 631.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 631.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 288.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 637.00 | 1 420.00 | | 1 637.00 |
A2 TOTAL ASSETS | | 751.00 | | |
HK Income tax | 3 193.00 | 2 426.00 | | 3 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 493.00 | 37 941.00 | | 38 493.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 398.00 | 24 190.00 | | 20 398.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 095.00 | 13 750.00 | | 18 095.00 |
| |
| 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 | 11 943.00 | | 4 472.00 | 11 943.00 |
I4 DECREASES Grand Total | | | 16 415.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 415.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 943.00 | | 4 472.00 | 11 943.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 943.00 | 343.00 | | 11 943.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 943.00 | 343.00 | | 11 943.00 |
| |
| 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 | 3 215.00 | 3 215.00 | | 3 215.00 |
8E Income Taxes | 1 372.00 | 1 372.00 | | 1 372.00 |
UX Other trade receivables | 3 000.00 | 3 000.00 | | 3 000.00 |
VG Loans with a maturity of up to one year at origin | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 4 229.00 | 4 229.00 | | 4 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 511.00 | 511.00 | | 511.00 |
VS Prepaid expenses | 48.00 | 48.00 | | 48.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 048.00 | 3 048.00 | | 3 048.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 397.00 | 9 397.00 | | 9 397.00 |
| |
| 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) | 3 186.00 | 3 126.00 | | 3 186.00 |
ST Other accounts | 9 975.00 | 14 215.00 | | 9 975.00 |
XQ Rental, rental and co-ownership charges | 3 000.00 | 3 000.00 | | 3 000.00 |
YW Business tax | 680.00 | 673.00 | | 680.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 680.00 | 673.00 | | 680.00 |
ZE Dividends | 19 980.00 | | | 19 980.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 161.00 | 20 341.00 | | 16 161.00 |
