| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 883.00 | 1 346.00 | 536.00 | 1 883.00 |
BH Other financial assets | 50.00 | | 50.00 | 50.00 |
BJ TOTAL (I) | 1 933.00 | 1 346.00 | 586.00 | 1 933.00 |
BX Customers and related accounts | 11 444.00 | 2 346.00 | 9 098.00 | 11 444.00 |
BZ Other receivables | 1 131.00 | | 1 131.00 | 1 131.00 |
CF Cash and cash equivalents | 19 166.00 | | 19 166.00 | 19 166.00 |
CJ TOTAL (II) | 31 741.00 | 2 346.00 | 29 395.00 | 31 741.00 |
CO Grand total (0 to V) | 33 673.00 | 3 692.00 | 29 981.00 | 33 673.00 |
| |
| 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 |
DG Other reserves | 16 447.00 | 14 860.00 | | 16 447.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 63.00 | 1 587.00 | | 63.00 |
DL TOTAL (I) | 25 310.00 | 25 247.00 | | 25 310.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 2.00 | | 2.00 |
DX Trade payables and related accounts | 1 171.00 | 1 143.00 | | 1 171.00 |
DY Tax and social security liabilities | 2 031.00 | 2 510.00 | | 2 031.00 |
EA Other liabilities | | 950.00 | | |
EB Prepaid income (2) | 1 467.00 | 1 798.00 | | 1 467.00 |
EC TOTAL (IV) | 4 671.00 | 6 404.00 | | 4 671.00 |
EE Grand total (I to V) | 29 981.00 | 31 650.00 | | 29 981.00 |
EG Accrued income and payables due within one year | 4 671.00 | 6 404.00 | | 4 671.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 438.00 | | 7 438.00 | 7 438.00 |
FJ Net sales | 7 438.00 | | 7 438.00 | 7 438.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 7 442.00 | |
FW Other purchases and external expenses | | | 6 192.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 51.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 046.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 7 368.00 | |
GG - OPERATING RESULT (I - II) | | | 74.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 74.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11.00 | 280.00 | | 11.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 442.00 | 11 240.00 | | 7 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 379.00 | 9 653.00 | | 7 379.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63.00 | 1 587.00 | | 63.00 |
| |
| 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 | 1 345.00 | | 587.00 | 1 345.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 1 933.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 883.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 295.00 | | 587.00 | 1 295.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 295.00 | 51.00 | | 1 295.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 295.00 | 51.00 | | 1 295.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 300.00 | 1 046.00 | | 1 300.00 |
7B Total provisions for depreciation | 1 300.00 | 1 046.00 | | 1 300.00 |
7C Grand total | 1 300.00 | 1 046.00 | | 1 300.00 |
UE of which provisions and reversals: - Operating | | 1 046.00 | | |
| |
| 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 | 1 171.00 | 1 171.00 | | 1 171.00 |
8E Income Taxes | 11.00 | 11.00 | | 11.00 |
8L Deferred income | 1 467.00 | 1 467.00 | | 1 467.00 |
UT Other financial assets | 50.00 | | 50.00 | 50.00 |
UX Other trade receivables | 8 629.00 | 8 629.00 | | 8 629.00 |
VA Doubtful or disputed receivables | 2 815.00 | 2 815.00 | | 2 815.00 |
VB VAT | 607.00 | 607.00 | | 607.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 524.00 | 524.00 | | 524.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 625.00 | 12 575.00 | 50.00 | 12 625.00 |
VW VAT | 2 020.00 | 2 020.00 | | 2 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 671.00 | 4 671.00 | | 4 671.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 969.00 | 1 034.00 | | 969.00 |
ST Other accounts | 3 486.00 | 6 024.00 | | 3 486.00 |
XQ Rental, rental and co-ownership charges | 1 736.00 | 2 022.00 | | 1 736.00 |
YW Business tax | 76.00 | 76.00 | | 76.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 76.00 | 76.00 | | 76.00 |
YY Amount of VAT collected | 2 347.00 | | | 2 347.00 |
YZ Total deductible VAT on goods and services | 1 002.00 | | | 1 002.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 192.00 | 9 081.00 | | 6 192.00 |
