| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 529.00 | 12 188.00 | 341.00 | 12 529.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 12 559.00 | 12 188.00 | 371.00 | 12 559.00 |
BX Customers and related accounts | 28 434.00 | | 28 434.00 | 28 434.00 |
BZ Other receivables | 1 300.00 | | 1 300.00 | 1 300.00 |
CF Cash and cash equivalents | 9 902.00 | | 9 902.00 | 9 902.00 |
CH Prepaid expenses | 141.00 | | 141.00 | 141.00 |
CJ TOTAL (II) | 39 777.00 | | 39 777.00 | 39 777.00 |
CO Grand total (0 to V) | 52 337.00 | 12 188.00 | 40 148.00 | 52 337.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DH Retained earnings | 992.00 | 991.00 | | 992.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | | 1.00 | | |
DL TOTAL (I) | 6 242.00 | 6 242.00 | | 6 242.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 719.00 | | | 7 719.00 |
DX Trade payables and related accounts | 6 625.00 | 527.00 | | 6 625.00 |
DY Tax and social security liabilities | 19 562.00 | 21 982.00 | | 19 562.00 |
EA Other liabilities | | 15 460.00 | | |
EC TOTAL (IV) | 33 906.00 | 37 968.00 | | 33 906.00 |
EE Grand total (I to V) | 40 148.00 | 44 210.00 | | 40 148.00 |
EG Accrued income and payables due within one year | 33 906.00 | 37 968.00 | | 33 906.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 243 018.00 | | 243 018.00 | 243 018.00 |
FJ Net sales | 243 018.00 | | 243 018.00 | 243 018.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 570.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 243 588.00 | |
FW Other purchases and external expenses | | | 46 953.00 | |
FX Taxes, duties, and similar payments | | | 2 894.00 | |
FY Salaries and Wages | | | 145 339.00 | |
FZ Social Security Contributions | | | 45 494.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 506.00 | |
GE Other Expenses | | | 64.00 | |
GF Total Operating Expenses (II) | | | 243 250.00 | |
GG - OPERATING RESULT (I - II) | | | 337.00 | |
GR Interest and similar expenses | | | 337.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 570.00 | 3 944.00 | | 570.00 |
A4 Equity method investments | 61.00 | | | 61.00 |
HL TOTAL REVENUE (I + III + V + VII) | 243 588.00 | 169 269.00 | | 243 588.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 243 588.00 | 169 268.00 | | 243 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | | 1.00 | | |
| |
| 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 | 12 559.00 | | | 12 559.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 12 559.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 529.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 529.00 | | | 12 529.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 682.00 | 2 506.00 | | 9 682.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 682.00 | 2 506.00 | | 9 682.00 |
| |
| 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 | 6 625.00 | 6 625.00 | | 6 625.00 |
8C Staff and Related Accounts | 192.00 | 192.00 | | 192.00 |
8D Social Security and Other Social Organizations | 9 440.00 | 9 440.00 | | 9 440.00 |
8E Income Taxes | 8.00 | 8.00 | | 8.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 28 434.00 | 28 434.00 | | 28 434.00 |
UY Staff and related accounts | 200.00 | 200.00 | | 200.00 |
VB VAT | 1 100.00 | 1 100.00 | | 1 100.00 |
VI Group and Associates | 7 719.00 | 7 719.00 | | 7 719.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 566.00 | 2 566.00 | | 2 566.00 |
VS Prepaid expenses | 141.00 | 141.00 | | 141.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 905.00 | 29 875.00 | 30.00 | 29 905.00 |
VW VAT | 7 356.00 | 7 356.00 | | 7 356.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 906.00 | 33 906.00 | | 33 906.00 |
| |
| 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 | 2 566.00 | 1 709.00 | | 2 566.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 34 125.00 | 30 956.00 | | 34 125.00 |
ST Other accounts | 2 692.00 | 1 879.00 | | 2 692.00 |
YU External personnel | 10 137.00 | | | 10 137.00 |
YW Business tax | 328.00 | 526.00 | | 328.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 894.00 | 2 235.00 | | 2 894.00 |
YY Amount of VAT collected | 60 584.00 | 34 419.00 | | 60 584.00 |
YZ Total deductible VAT on goods and services | 11 723.00 | 6 389.00 | | 11 723.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 953.00 | 32 835.00 | | 46 953.00 |
| |
| 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 | 6.00 | | | 6.00 |
