| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 000.00 | 20 000.00 | | 20 000.00 |
BJ TOTAL (I) | 20 000.00 | 20 000.00 | | 20 000.00 |
BZ Other receivables | 300 588.00 | 1 520.00 | 299 068.00 | 300 588.00 |
CF Cash and cash equivalents | 49 125.00 | | 49 125.00 | 49 125.00 |
CH Prepaid expenses | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 349 902.00 | 1 520.00 | 348 382.00 | 349 902.00 |
CO Grand total (0 to V) | 369 902.00 | 21 520.00 | 348 382.00 | 369 902.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 2 600.00 | 1 352.00 | | 2 600.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 223.00 | 1 248.00 | | 1 223.00 |
DL TOTAL (I) | 12 623.00 | 11 400.00 | | 12 623.00 |
DX Trade payables and related accounts | 2 111.00 | 2 643.00 | | 2 111.00 |
DY Tax and social security liabilities | 169 414.00 | 118 477.00 | | 169 414.00 |
EA Other liabilities | 164 233.00 | | | 164 233.00 |
EC TOTAL (IV) | 335 759.00 | 121 119.00 | | 335 759.00 |
EE Grand total (I to V) | 348 382.00 | 132 520.00 | | 348 382.00 |
EG Accrued income and payables due within one year | 335 759.00 | 121 119.00 | | 335 759.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 144 172.00 | | 1 144 172.00 | 1 144 172.00 |
FJ Net sales | 1 144 172.00 | | 1 144 172.00 | 1 144 172.00 |
FO Operating subsidies | | | 1 918.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 491.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 1 149 595.00 | |
FU Purchases of raw materials and other supplies | | | 375.00 | |
FW Other purchases and external expenses | | | 15 766.00 | |
FX Taxes, duties, and similar payments | | | 22 052.00 | |
FY Salaries and Wages | | | 877 471.00 | |
FZ Social Security Contributions | | | 229 257.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 917.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 520.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 1 148 371.00 | |
GG - OPERATING RESULT (I - II) | | | 1 223.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 491.00 | | | 3 491.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 149 595.00 | 1 121 803.00 | | 1 149 595.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 148 371.00 | 1 120 555.00 | | 1 148 371.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 223.00 | 1 248.00 | | 1 223.00 |
| |
| 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 | 20 000.00 | | | 20 000.00 |
I4 DECREASES Grand Total | | | 20 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 000.00 | | | 20 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 18 083.00 | 1 917.00 | | 18 083.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 18 083.00 | 1 917.00 | | 18 083.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6X Other provisions for depreciation | | 1 520.00 | | |
7B Total provisions for depreciation | | 1 520.00 | | |
7C Grand total | | 1 520.00 | | |
| |
| 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 | 2 111.00 | 2 111.00 | | 2 111.00 |
8C Staff and Related Accounts | 71 922.00 | 71 922.00 | | 71 922.00 |
8D Social Security and Other Social Organizations | 66 552.00 | 66 552.00 | | 66 552.00 |
8K Other liabilities (including liabilities related to repo transactions) | 164 233.00 | 164 233.00 | | 164 233.00 |
UY Staff and related accounts | 24 000.00 | 24 000.00 | | 24 000.00 |
VB VAT | 2 047.00 | 2 047.00 | | 2 047.00 |
VM Income taxes | 41 856.00 | 41 856.00 | | 41 856.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 232 685.00 | 232 685.00 | | 232 685.00 |
VS Prepaid expenses | 189.00 | 189.00 | | 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 300 777.00 | 300 777.00 | | 300 777.00 |
VW VAT | 30 939.00 | 30 939.00 | | 30 939.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 759.00 | 335 759.00 | | 335 759.00 |
| |
| 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 | 21 006.00 | 14 725.00 | | 21 006.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 040.00 | 662.00 | | 3 040.00 |
ST Other accounts | 12 726.00 | 17 656.00 | | 12 726.00 |
YU External personnel | | 8 694.00 | | |
YW Business tax | 1 046.00 | 1 040.00 | | 1 046.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 22 052.00 | 15 765.00 | | 22 052.00 |
YY Amount of VAT collected | 231 319.00 | 212 837.00 | | 231 319.00 |
YZ Total deductible VAT on goods and services | 4 217.00 | 5 995.00 | | 4 217.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 766.00 | 27 012.00 | | 15 766.00 |
| |
| 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 | 34.00 | | | 34.00 |
