| |
| 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 | 1 124.00 | 384.00 | 740.00 | 1 124.00 |
AT Other tangible assets | 44 314.00 | 5 309.00 | 39 005.00 | 44 314.00 |
BJ TOTAL (I) | 45 439.00 | 5 693.00 | 39 745.00 | 45 439.00 |
BX Customers and related accounts | 5 184.00 | | 5 184.00 | 5 184.00 |
BZ Other receivables | 561.00 | | 561.00 | 561.00 |
CF Cash and cash equivalents | 63 397.00 | | 63 397.00 | 63 397.00 |
CH Prepaid expenses | 39.00 | | 39.00 | 39.00 |
CJ TOTAL (II) | 69 182.00 | | 69 182.00 | 69 182.00 |
CO Grand total (0 to V) | 114 621.00 | 5 693.00 | 108 927.00 | 114 621.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 105 411.00 | | | 105 411.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 584.00 | | | -2 584.00 |
DL TOTAL (I) | 105 026.00 | | | 105 026.00 |
DV Miscellaneous Loans and Financial Debts (4) | 481.00 | | | 481.00 |
DX Trade payables and related accounts | 2 232.00 | | | 2 232.00 |
DY Tax and social security liabilities | 1 186.00 | | | 1 186.00 |
EC TOTAL (IV) | 3 900.00 | | | 3 900.00 |
EE Grand total (I to V) | 108 927.00 | | | 108 927.00 |
EG Accrued income and payables due within one year | 3 900.00 | | | 3 900.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 368.00 | | 10 368.00 | 10 368.00 |
FJ Net sales | 10 368.00 | | 10 368.00 | 10 368.00 |
FR Total operating income (I) | | | 10 368.00 | |
FW Other purchases and external expenses | | | 11 313.00 | |
FX Taxes, duties, and similar payments | | | 308.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 316.00 | |
GF Total Operating Expenses (II) | | | 12 937.00 | |
GG - OPERATING RESULT (I - II) | | | -2 569.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 569.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 15.00 | | | 15.00 |
HH Total exceptional expenses (VIII) | 15.00 | | | 15.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -15.00 | | | -15.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 368.00 | | | 10 368.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 952.00 | | | 12 952.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 584.00 | | | -2 584.00 |
| |
| 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 | 45 439.00 | | | 45 439.00 |
I4 DECREASES Grand Total | | | 45 439.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 45 439.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 45 439.00 | | | 45 439.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 377.00 | 1 316.00 | | 4 377.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 377.00 | 1 316.00 | | 4 377.00 |
| |
| 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 | 2 232.00 | 2 232.00 | | 2 232.00 |
UX Other trade receivables | 5 184.00 | 5 184.00 | | 5 184.00 |
VB VAT | 561.00 | 561.00 | | 561.00 |
VI Group and Associates | 481.00 | 481.00 | | 481.00 |
VQ Other Taxes, Duties, and Similar Debts | 323.00 | 323.00 | | 323.00 |
VS Prepaid expenses | 39.00 | 39.00 | | 39.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 784.00 | 5 784.00 | | 5 784.00 |
VW VAT | 863.00 | 863.00 | | 863.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 900.00 | 3 900.00 | | 3 900.00 |
| |
| 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) | 3 238.00 | | | 3 238.00 |
ST Other accounts | 8 074.00 | | | 8 074.00 |
YW Business tax | 308.00 | | | 308.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 308.00 | | | 308.00 |
YY Amount of VAT collected | 2 074.00 | | | 2 074.00 |
YZ Total deductible VAT on goods and services | 1 019.00 | | | 1 019.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 313.00 | | | 11 313.00 |
