| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 27 129.00 | 27 129.00 | | 27 129.00 |
BJ TOTAL (I) | 27 129.00 | 27 129.00 | | 27 129.00 |
BX Customers and related accounts | 4 532.00 | | 4 532.00 | 4 532.00 |
BZ Other receivables | 6 242.00 | | 6 242.00 | 6 242.00 |
CF Cash and cash equivalents | 12 919.00 | | 12 919.00 | 12 919.00 |
CJ TOTAL (II) | 23 692.00 | | 23 692.00 | 23 692.00 |
CO Grand total (0 to V) | 50 821.00 | 27 129.00 | 23 692.00 | 50 821.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 6 040.00 | | | 6 040.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 319.00 | | | 3 319.00 |
DL TOTAL (I) | 17 744.00 | | | 17 744.00 |
DX Trade payables and related accounts | 4 041.00 | | | 4 041.00 |
DY Tax and social security liabilities | 1 907.00 | | | 1 907.00 |
EC TOTAL (IV) | 5 948.00 | | | 5 948.00 |
EE Grand total (I to V) | 23 692.00 | | | 23 692.00 |
EG Accrued income and payables due within one year | 5 948.00 | | | 5 948.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 34 830.00 | | 34 830.00 | 34 830.00 |
FJ Net sales | 34 830.00 | | 34 830.00 | 34 830.00 |
FM Inventory production | | | -3 200.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 31 631.00 | |
FU Purchases of raw materials and other supplies | | | 1 032.00 | |
FW Other purchases and external expenses | | | 14 613.00 | |
FX Taxes, duties, and similar payments | | | 44.00 | |
FY Salaries and Wages | | | 4 886.00 | |
FZ Social Security Contributions | | | 7 181.00 | |
GF Total Operating Expenses (II) | | | 27 756.00 | |
GG - OPERATING RESULT (I - II) | | | 3 875.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 556.00 | | | 556.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 631.00 | | | 31 631.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 312.00 | | | 28 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 319.00 | | | 3 319.00 |
| |
| 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 | 27 129.00 | | | 27 129.00 |
I4 DECREASES Grand Total | | | 27 129.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 27 129.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 129.00 | | | 27 129.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 129.00 | | | 27 129.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 129.00 | | | 27 129.00 |
| |
| 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 | 4 041.00 | 4 041.00 | | 4 041.00 |
8D Social Security and Other Social Organizations | 240.00 | 240.00 | | 240.00 |
8E Income Taxes | 389.00 | 389.00 | | 389.00 |
UX Other trade receivables | 4 532.00 | 4 532.00 | | 4 532.00 |
UY Staff and related accounts | 41.00 | 41.00 | | 41.00 |
VB VAT | 2 659.00 | 2 659.00 | | 2 659.00 |
VN Other taxes, similar payments | 2 943.00 | 2 943.00 | | 2 943.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 774.00 | 10 774.00 | | 10 774.00 |
VW VAT | 1 269.00 | 1 269.00 | | 1 269.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 948.00 | 5 948.00 | | 5 948.00 |
| |
| 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 | 44.00 | | | 44.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 558.00 | | | 558.00 |
ST Other accounts | 4 155.00 | | | 4 155.00 |
XQ Rental, rental and co-ownership charges | 7 200.00 | | | 7 200.00 |
YT Subcontracting | 2 699.00 | | | 2 699.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 44.00 | | | 44.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 613.00 | | | 14 613.00 |
