| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 379.00 | 379.00 | | 379.00 |
AT Other tangible assets | 3 282.00 | 3 282.00 | | 3 282.00 |
BJ TOTAL (I) | 3 661.00 | 3 661.00 | | 3 661.00 |
BZ Other receivables | 49 563.00 | | 49 563.00 | 49 563.00 |
CJ TOTAL (II) | 49 563.00 | | 49 563.00 | 49 563.00 |
CO Grand total (0 to V) | 53 224.00 | 3 661.00 | 49 563.00 | 53 224.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 22 730.00 | | | 22 730.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 734.00 | | | 23 734.00 |
DL TOTAL (I) | 47 564.00 | | | 47 564.00 |
DU Loans and Debts from Credit Institutions (3) | 1 999.00 | | | 1 999.00 |
EC TOTAL (IV) | 1 999.00 | | | 1 999.00 |
EE Grand total (I to V) | 49 563.00 | | | 49 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 295.00 | | 69 295.00 | 69 295.00 |
FJ Net sales | 69 295.00 | | 69 295.00 | 69 295.00 |
FR Total operating income (I) | | | 69 295.00 | |
FW Other purchases and external expenses | | | 25 942.00 | |
FX Taxes, duties, and similar payments | | | 245.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 5 638.00 | |
GE Other Expenses | | | 2 655.00 | |
GF Total Operating Expenses (II) | | | 40 480.00 | |
GG - OPERATING RESULT (I - II) | | | 28 815.00 | |
GR Interest and similar expenses | | | 893.00 | |
GT Net expenses on sales of marketable securities | | | | |
GU Total financial expenses (VI) | | | 893.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -893.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 638.00 | | | 5 638.00 |
HK Income tax | 4 188.00 | | | 4 188.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 295.00 | | | 69 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 561.00 | | | 45 561.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 734.00 | | | 23 734.00 |
| |
| 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 | 3 661.00 | | | 3 661.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 379.00 | | | 379.00 |
I4 DECREASES Grand Total | | | 3 661.00 | |
IN DECREASES Start-up, development, or research expenses | | | 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 282.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 282.00 | | | 3 282.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 661.00 | | | 3 661.00 |
CY DEPRECIATION Start-up, development, or research expenses | 379.00 | | | 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 282.00 | | | 3 282.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VC Group and associates | 49 563.00 | 49 563.00 | | 49 563.00 |
VH Loans with a maturity of more than one year at origin | 1 999.00 | | 1 999.00 | 1 999.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 563.00 | 49 563.00 | | 49 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 999.00 | | 1 999.00 | 1 999.00 |
| |
| 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 | 245.00 | | | 245.00 |
ST Other accounts | 24 742.00 | | | 24 742.00 |
XQ Rental, rental and co-ownership charges | 1 200.00 | | | 1 200.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 245.00 | | | 245.00 |
YY Amount of VAT collected | 13 859.00 | | | 13 859.00 |
YZ Total deductible VAT on goods and services | 1 803.00 | | | 1 803.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 942.00 | | | 25 942.00 |
| |
| 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 | 69 295.00 | | | 69 295.00 |
