| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 500.00 | 500.00 | | 500.00 |
AT Other tangible assets | 4 500.00 | 1 620.00 | 2 880.00 | 4 500.00 |
BJ TOTAL (I) | 5 000.00 | 2 120.00 | 2 880.00 | 5 000.00 |
BX Customers and related accounts | 20 778.00 | | 20 778.00 | 20 778.00 |
BZ Other receivables | 7 919.00 | | 7 919.00 | 7 919.00 |
CF Cash and cash equivalents | 17 299.00 | | 17 299.00 | 17 299.00 |
CJ TOTAL (II) | 45 996.00 | | 45 996.00 | 45 996.00 |
CO Grand total (0 to V) | 50 996.00 | 2 120.00 | 48 876.00 | 50 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 100.00 | | | 3 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 189.00 | | | 24 189.00 |
DL TOTAL (I) | 27 289.00 | | | 27 289.00 |
DY Tax and social security liabilities | 21 586.00 | | | 21 586.00 |
EC TOTAL (IV) | 21 586.00 | | | 21 586.00 |
EE Grand total (I to V) | 48 876.00 | | | 48 876.00 |
EG Accrued income and payables due within one year | 21 549.00 | | | 21 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 854.00 | | 81 854.00 | 81 854.00 |
FJ Net sales | 81 854.00 | | 81 854.00 | 81 854.00 |
FR Total operating income (I) | | | 81 854.00 | |
FW Other purchases and external expenses | | | 27 703.00 | |
FX Taxes, duties, and similar payments | | | 322.00 | |
FY Salaries and Wages | | | 15 439.00 | |
FZ Social Security Contributions | | | 9 211.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 720.00 | |
GF Total Operating Expenses (II) | | | 53 396.00 | |
GG - OPERATING RESULT (I - II) | | | 28 458.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 458.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 269.00 | | | 4 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 854.00 | | | 81 854.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 664.00 | | | 57 664.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 189.00 | | | 24 189.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 500.00 | | | 500.00 |
I4 DECREASES Grand Total | | | 5 000.00 | |
IN DECREASES Start-up, development, or research expenses | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 500.00 | | | 4 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 400.00 | | | 1 400.00 |
CY DEPRECIATION Start-up, development, or research expenses | 500.00 | | | 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 478.00 | 478.00 | | 478.00 |
8D Social Security and Other Social Organizations | 1 820.00 | 1 820.00 | | 1 820.00 |
8E Income Taxes | 4 269.00 | 4 269.00 | | 4 269.00 |
UX Other trade receivables | 20 778.00 | 20 778.00 | | 20 778.00 |
UY Staff and related accounts | 226.00 | 226.00 | | 226.00 |
UZ Social Security, other social security organizations | 39.00 | 39.00 | | 39.00 |
VB VAT | 7 184.00 | 7 184.00 | | 7 184.00 |
VP Miscellaneous | 470.00 | 470.00 | | 470.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 697.00 | 28 697.00 | | 28 697.00 |
VW VAT | 14 982.00 | 14 982.00 | | 14 982.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 549.00 | 21 549.00 | | 21 549.00 |
| |
| 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 | 322.00 | | | 322.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 500.00 | | | 2 500.00 |
ST Other accounts | 25 155.00 | | | 25 155.00 |
XQ Rental, rental and co-ownership charges | 48.00 | | | 48.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 322.00 | | | 322.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 703.00 | | | 27 703.00 |
| |
| 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 | 2.00 | | | 2.00 |
