| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 177.00 | 1 177.00 | | 1 177.00 |
BJ TOTAL (I) | 1 177.00 | 1 177.00 | | 1 177.00 |
BX Customers and related accounts | 2 640.00 | | 2 640.00 | 2 640.00 |
BZ Other receivables | 325.00 | | 325.00 | 325.00 |
CF Cash and cash equivalents | 17 327.00 | | 17 327.00 | 17 327.00 |
CJ TOTAL (II) | 20 292.00 | | 20 292.00 | 20 292.00 |
CO Grand total (0 to V) | 21 469.00 | 1 177.00 | 20 292.00 | 21 469.00 |
| |
| 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) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 11 048.00 | 11 454.00 | | 11 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 502.00 | -406.00 | | 502.00 |
DL TOTAL (I) | 17 049.00 | 16 548.00 | | 17 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 670.00 | 1 060.00 | | 670.00 |
DX Trade payables and related accounts | 588.00 | 624.00 | | 588.00 |
DY Tax and social security liabilities | 1 985.00 | 3 346.00 | | 1 985.00 |
EC TOTAL (IV) | 3 243.00 | 5 030.00 | | 3 243.00 |
EE Grand total (I to V) | 20 292.00 | 21 578.00 | | 20 292.00 |
EG Accrued income and payables due within one year | 3 243.00 | 5 030.00 | | 3 243.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 100.00 | | 13 100.00 | 13 100.00 |
FJ Net sales | 13 100.00 | | 13 100.00 | 13 100.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 13 103.00 | |
FW Other purchases and external expenses | | | 3 624.00 | |
FX Taxes, duties, and similar payments | | | 399.00 | |
FY Salaries and Wages | | | 5 973.00 | |
FZ Social Security Contributions | | | 2 518.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 86.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 12 602.00 | |
GG - OPERATING RESULT (I - II) | | | 502.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 502.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 103.00 | 12 607.00 | | 13 103.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 602.00 | 13 013.00 | | 12 602.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 502.00 | -406.00 | | 502.00 |
| |
| 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 | 1 177.00 | | | 1 177.00 |
I4 DECREASES Grand Total | | | 1 177.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 177.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 177.00 | | | 1 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 091.00 | 86.00 | | 1 091.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 091.00 | 86.00 | | 1 091.00 |
| |
| 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 | 588.00 | 588.00 | | 588.00 |
8C Staff and Related Accounts | 280.00 | 280.00 | | 280.00 |
8D Social Security and Other Social Organizations | 426.00 | 426.00 | | 426.00 |
UX Other trade receivables | 2 640.00 | 2 640.00 | | 2 640.00 |
VB VAT | 325.00 | 325.00 | | 325.00 |
VI Group and Associates | 670.00 | 670.00 | | 670.00 |
VQ Other Taxes, Duties, and Similar Debts | 288.00 | 288.00 | | 288.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 965.00 | 2 965.00 | | 2 965.00 |
VW VAT | 990.00 | 990.00 | | 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 243.00 | 3 243.00 | | 3 243.00 |
| |
| 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 | 53.00 | 74.00 | | 53.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 867.00 | 1 924.00 | | 1 867.00 |
ST Other accounts | 1 757.00 | 1 724.00 | | 1 757.00 |
YW Business tax | 346.00 | 346.00 | | 346.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 399.00 | 420.00 | | 399.00 |
YY Amount of VAT collected | 2 840.00 | 2 520.00 | | 2 840.00 |
YZ Total deductible VAT on goods and services | 432.00 | 461.00 | | 432.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 624.00 | 3 648.00 | | 3 624.00 |
