| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 478.00 | 4 653.00 | 825.00 | 5 478.00 |
BH Other financial assets | 53.00 | | 53.00 | 53.00 |
BJ TOTAL (I) | 5 656.00 | 4 653.00 | 1 003.00 | 5 656.00 |
BX Customers and related accounts | 33 108.00 | | 33 108.00 | 33 108.00 |
BZ Other receivables | 4 206.00 | | 4 206.00 | 4 206.00 |
CF Cash and cash equivalents | 16 778.00 | | 16 778.00 | 16 778.00 |
CJ TOTAL (II) | 54 091.00 | | 54 091.00 | 54 091.00 |
CO Grand total (0 to V) | 59 747.00 | 4 653.00 | 55 094.00 | 59 747.00 |
CU Other investments | 125.00 | | 125.00 | 125.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 16 679.00 | 36 563.00 | | 16 679.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 893.00 | 20 116.00 | | 9 893.00 |
DL TOTAL (I) | 37 572.00 | 67 679.00 | | 37 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 485.00 | 2 000.00 | | 485.00 |
DX Trade payables and related accounts | | 61.00 | | |
DY Tax and social security liabilities | 14 739.00 | 11 130.00 | | 14 739.00 |
EA Other liabilities | | 2 737.00 | | |
EB Prepaid income (2) | 2 298.00 | 2 244.00 | | 2 298.00 |
EC TOTAL (IV) | 17 522.00 | 18 172.00 | | 17 522.00 |
EE Grand total (I to V) | 55 094.00 | 85 851.00 | | 55 094.00 |
EG Accrued income and payables due within one year | 17 522.00 | 18 172.00 | | 17 522.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 612.00 | | 109 612.00 | 109 612.00 |
FJ Net sales | 109 612.00 | | 109 612.00 | 109 612.00 |
FR Total operating income (I) | | | 109 612.00 | |
FW Other purchases and external expenses | | | 20 205.00 | |
FX Taxes, duties, and similar payments | | | 1 859.00 | |
FY Salaries and Wages | | | 57 448.00 | |
FZ Social Security Contributions | | | 19 066.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 511.00 | |
GF Total Operating Expenses (II) | | | 99 088.00 | |
GG - OPERATING RESULT (I - II) | | | 10 523.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 523.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 539.00 | | | 539.00 |
HD Total exceptional income (VII) | 539.00 | | | 539.00 |
HE Exceptional expenses on management operations | | 84.00 | | |
HH Total exceptional expenses (VIII) | | 84.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 539.00 | -84.00 | | 539.00 |
HK Income tax | 1 169.00 | 3 154.00 | | 1 169.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 151.00 | 92 692.00 | | 110 151.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 257.00 | 72 575.00 | | 100 257.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 893.00 | 20 116.00 | | 9 893.00 |
| |
| 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 | 5 055.00 | | 601.00 | 5 055.00 |
I3 DECREASES Total Financial Fixed Assets | | | 178.00 | |
I4 DECREASES Grand Total | | | 5 656.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 478.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 877.00 | | 601.00 | 4 877.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 178.00 | | | 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 143.00 | 511.00 | | 4 143.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 143.00 | 511.00 | | 4 143.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 1 151.00 | 1 151.00 | | 1 151.00 |
8D Social Security and Other Social Organizations | 4 042.00 | 4 042.00 | | 4 042.00 |
8L Deferred income | 2 298.00 | 2 298.00 | | 2 298.00 |
UT Other financial assets | 53.00 | | 53.00 | 53.00 |
UX Other trade receivables | 33 108.00 | 33 108.00 | | 33 108.00 |
UY Staff and related accounts | 400.00 | 400.00 | | 400.00 |
VB VAT | 97.00 | 97.00 | | 97.00 |
VI Group and Associates | 485.00 | 485.00 | | 485.00 |
VM Income taxes | 3 423.00 | 3 423.00 | | 3 423.00 |
VQ Other Taxes, Duties, and Similar Debts | 730.00 | 730.00 | | 730.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 286.00 | 286.00 | | 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 366.00 | 37 314.00 | 53.00 | 37 366.00 |
VW VAT | 8 815.00 | 8 815.00 | | 8 815.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 522.00 | 17 522.00 | | 17 522.00 |
| |
| 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 | 1 070.00 | -18.00 | | 1 070.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 241.00 | 2 398.00 | | 241.00 |
ST Other accounts | 14 113.00 | 14 776.00 | | 14 113.00 |
XQ Rental, rental and co-ownership charges | 5 851.00 | 5 405.00 | | 5 851.00 |
YW Business tax | 789.00 | 767.00 | | 789.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 859.00 | 749.00 | | 1 859.00 |
YY Amount of VAT collected | 21 932.00 | 25 473.00 | | 21 932.00 |
YZ Total deductible VAT on goods and services | 3 733.00 | 3 065.00 | | 3 733.00 |
ZE Dividends | 40 000.00 | | | 40 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 205.00 | 22 578.00 | | 20 205.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
