| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 083.00 | 1 083.00 | | 1 083.00 |
BJ TOTAL (I) | 1 083.00 | 1 083.00 | | 1 083.00 |
BX Customers and related accounts | 5 384.00 | 1 492.00 | 3 892.00 | 5 384.00 |
BZ Other receivables | 1 002.00 | | 1 002.00 | 1 002.00 |
CF Cash and cash equivalents | 999.00 | | 999.00 | 999.00 |
CJ TOTAL (II) | 7 384.00 | 1 492.00 | 5 892.00 | 7 384.00 |
CO Grand total (0 to V) | 8 467.00 | 2 574.00 | 5 892.00 | 8 467.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -261.00 | -197.00 | | -261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 191.00 | -64.00 | | 191.00 |
DL TOTAL (I) | 2 130.00 | 1 939.00 | | 2 130.00 |
DV Miscellaneous Loans and Financial Debts (4) | 891.00 | 836.00 | | 891.00 |
DX Trade payables and related accounts | 1 800.00 | 1 891.00 | | 1 800.00 |
DY Tax and social security liabilities | 1 072.00 | 805.00 | | 1 072.00 |
EC TOTAL (IV) | 3 763.00 | 3 533.00 | | 3 763.00 |
EE Grand total (I to V) | 5 892.00 | 5 471.00 | | 5 892.00 |
EG Accrued income and payables due within one year | 3 763.00 | 3 533.00 | | 3 763.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 444.00 | | 6 444.00 | 6 444.00 |
FJ Net sales | 6 444.00 | | 6 444.00 | 6 444.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 232.00 | |
FQ Other income | | | 39.00 | |
FR Total operating income (I) | | | 6 715.00 | |
FW Other purchases and external expenses | | | 3 833.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
FZ Social Security Contributions | | | 2 468.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 6 457.00 | |
GG - OPERATING RESULT (I - II) | | | 258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 258.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 232.00 | | | 232.00 |
A2 TOTAL ASSETS | 2 468.00 | 1 104.00 | | 2 468.00 |
HE Exceptional expenses on management operations | 68.00 | 10.00 | | 68.00 |
HH Total exceptional expenses (VIII) | 68.00 | 10.00 | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | -10.00 | | -68.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 715.00 | 7 195.00 | | 6 715.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 524.00 | 7 259.00 | | 6 524.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 191.00 | -64.00 | | 191.00 |
| |
| 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 | 1 083.00 | | | 1 083.00 |
I4 DECREASES Grand Total | | | 1 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 083.00 | | | 1 083.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 083.00 | | | 1 083.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 083.00 | | | 1 083.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 492.00 | | | 1 492.00 |
7B Total provisions for depreciation | 1 492.00 | | | 1 492.00 |
7C Grand total | 1 492.00 | | | 1 492.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8D Social Security and Other Social Organizations | 461.00 | 461.00 | | 461.00 |
UX Other trade receivables | 5 384.00 | 5 384.00 | | 5 384.00 |
VB VAT | 547.00 | 547.00 | | 547.00 |
VI Group and Associates | 891.00 | 891.00 | | 891.00 |
VM Income taxes | 455.00 | 455.00 | | 455.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 386.00 | 6 386.00 | | 6 386.00 |
VW VAT | 611.00 | 611.00 | | 611.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 763.00 | 3 763.00 | | 3 763.00 |
| |
| 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) | 1 595.00 | 1 500.00 | | 1 595.00 |
ST Other accounts | 2 238.00 | 2 961.00 | | 2 238.00 |
XQ Rental, rental and co-ownership charges | | 43.00 | | |
YW Business tax | 155.00 | 150.00 | | 155.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 155.00 | 150.00 | | 155.00 |
YY Amount of VAT collected | 1 639.00 | 1 089.00 | | 1 639.00 |
YZ Total deductible VAT on goods and services | 393.00 | 573.00 | | 393.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 833.00 | 4 504.00 | | 3 833.00 |
