| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 166.00 | 1 134.00 | 32.00 | 1 166.00 |
BJ TOTAL (I) | 1 166.00 | 1 134.00 | 32.00 | 1 166.00 |
BX Customers and related accounts | 11 232.00 | | 11 232.00 | 11 232.00 |
BZ Other receivables | 10 430.00 | | 10 430.00 | 10 430.00 |
CD Marketable securities | 69 650.00 | | 69 650.00 | 69 650.00 |
CF Cash and cash equivalents | 33 989.00 | | 33 989.00 | 33 989.00 |
CJ TOTAL (II) | 125 300.00 | | 125 300.00 | 125 300.00 |
CO Grand total (0 to V) | 126 466.00 | 1 134.00 | 125 332.00 | 126 466.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DH Retained earnings | 102 891.00 | 129 762.00 | | 102 891.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 482.00 | -16 871.00 | | 10 482.00 |
DL TOTAL (I) | 113 923.00 | 113 441.00 | | 113 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 719.00 | 425.00 | | 719.00 |
DX Trade payables and related accounts | 2 760.00 | 3 300.00 | | 2 760.00 |
DY Tax and social security liabilities | 7 931.00 | 248.00 | | 7 931.00 |
EC TOTAL (IV) | 11 410.00 | 3 973.00 | | 11 410.00 |
EE Grand total (I to V) | 125 332.00 | 117 414.00 | | 125 332.00 |
EG Accrued income and payables due within one year | 11 410.00 | 3 973.00 | | 11 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 45 240.00 | | 45 240.00 | 45 240.00 |
FJ Net sales | 45 240.00 | | 45 240.00 | 45 240.00 |
FR Total operating income (I) | | | 45 240.00 | |
FW Other purchases and external expenses | | | 6 259.00 | |
FX Taxes, duties, and similar payments | | | 289.00 | |
FY Salaries and Wages | | | 28 524.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 233.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 35 304.00 | |
GG - OPERATING RESULT (I - II) | | | 9 936.00 | |
GL Other interest and similar income | | | 821.00 | |
GP Total financial income (V) | | | 821.00 | |
GR Interest and similar expenses | | | 276.00 | |
GU Total financial expenses (VI) | | | 276.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 546.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 482.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 46 061.00 | 14 153.00 | | 46 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 580.00 | 31 024.00 | | 35 580.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 482.00 | -16 871.00 | | 10 482.00 |
| |
| 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 | 1 166.00 | | | 1 166.00 |
I4 DECREASES Grand Total | | | 1 166.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 166.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 166.00 | | | 1 166.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 901.00 | 233.00 | | 901.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 901.00 | 233.00 | | 901.00 |
| |
| 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 | 2 760.00 | 2 760.00 | | 2 760.00 |
8C Staff and Related Accounts | 4 180.00 | 4 180.00 | | 4 180.00 |
UX Other trade receivables | 11 232.00 | 11 232.00 | | 11 232.00 |
VB VAT | 430.00 | 430.00 | | 430.00 |
VC Group and associates | 10 000.00 | 10 000.00 | | 10 000.00 |
VI Group and Associates | 719.00 | 719.00 | | 719.00 |
VQ Other Taxes, Duties, and Similar Debts | 107.00 | 107.00 | | 107.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 662.00 | 21 662.00 | | 21 662.00 |
VW VAT | 3 644.00 | 3 644.00 | | 3 644.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 410.00 | 11 410.00 | | 11 410.00 |
| |
| 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 | 84.00 | 49.00 | | 84.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 050.00 | 4 010.00 | | 4 050.00 |
ST Other accounts | 2 209.00 | 1 204.00 | | 2 209.00 |
YW Business tax | 205.00 | 536.00 | | 205.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 289.00 | 585.00 | | 289.00 |
YY Amount of VAT collected | 9 048.00 | | | 9 048.00 |
YZ Total deductible VAT on goods and services | 844.00 | 997.00 | | 844.00 |
ZE Dividends | 10 000.00 | | | 10 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 259.00 | 5 214.00 | | 6 259.00 |
