| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 337.00 | 4 513.00 | 3 824.00 | 8 337.00 |
BJ TOTAL (I) | 8 337.00 | 4 513.00 | 3 824.00 | 8 337.00 |
BX Customers and related accounts | 9 273.00 | | 9 273.00 | 9 273.00 |
BZ Other receivables | 1 452.00 | | 1 452.00 | 1 452.00 |
CF Cash and cash equivalents | 43 168.00 | | 43 168.00 | 43 168.00 |
CJ TOTAL (II) | 53 894.00 | | 53 894.00 | 53 894.00 |
CO Grand total (0 to V) | 62 231.00 | 4 513.00 | 57 718.00 | 62 231.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 698.00 | | | 25 698.00 |
DL TOTAL (I) | 26 698.00 | | | 26 698.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 851.00 | | | 12 851.00 |
DX Trade payables and related accounts | 8 216.00 | | | 8 216.00 |
DY Tax and social security liabilities | 9 953.00 | | | 9 953.00 |
EC TOTAL (IV) | 31 020.00 | | | 31 020.00 |
EE Grand total (I to V) | 57 718.00 | | | 57 718.00 |
EG Accrued income and payables due within one year | 31 020.00 | | | 31 020.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 96 195.00 | | 96 195.00 | 96 195.00 |
FJ Net sales | 96 195.00 | | 96 195.00 | 96 195.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 96 199.00 | |
FW Other purchases and external expenses | | | 24 445.00 | |
FY Salaries and Wages | | | 31 455.00 | |
FZ Social Security Contributions | | | 5 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 513.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 65 900.00 | |
GG - OPERATING RESULT (I - II) | | | 30 299.00 | |
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) | | | 30 233.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 535.00 | | | 4 535.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 199.00 | | | 96 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 501.00 | | | 70 501.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 698.00 | | | 25 698.00 |
| |
| 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 | | | 8 337.00 | |
I4 DECREASES Grand Total | | | 8 337.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 337.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 8 337.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 513.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 513.00 | | |
| |
| 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 | 8 216.00 | 8 216.00 | | 8 216.00 |
8D Social Security and Other Social Organizations | 2 494.00 | 2 494.00 | | 2 494.00 |
8E Income Taxes | 4 535.00 | 4 535.00 | | 4 535.00 |
UX Other trade receivables | 9 273.00 | | | 9 273.00 |
VB VAT | 1 452.00 | | | 1 452.00 |
VI Group and Associates | 12 851.00 | 12 851.00 | | 12 851.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 725.00 | 10 725.00 | | 10 725.00 |
VW VAT | 2 925.00 | 2 925.00 | | 2 925.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 020.00 | 31 020.00 | | 31 020.00 |
| |
| 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) | 200.00 | | | 200.00 |
ST Other accounts | 22 445.00 | | | 22 445.00 |
XQ Rental, rental and co-ownership charges | 1 800.00 | | | 1 800.00 |
YY Amount of VAT collected | 19 240.00 | | | 19 240.00 |
YZ Total deductible VAT on goods and services | 2 519.00 | | | 2 519.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 445.00 | | | 24 445.00 |
