| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 971.00 | 841.00 | 130.00 | 971.00 |
BJ TOTAL (I) | 971.00 | 841.00 | 130.00 | 971.00 |
BT Goods | 2 229.00 | | 2 229.00 | 2 229.00 |
BX Customers and related accounts | 8 950.00 | | 8 950.00 | 8 950.00 |
BZ Other receivables | 12.00 | | 12.00 | 12.00 |
CF Cash and cash equivalents | 5 372.00 | | 5 372.00 | 5 372.00 |
CJ TOTAL (II) | 16 563.00 | | 16 563.00 | 16 563.00 |
CO Grand total (0 to V) | 17 534.00 | 841.00 | 16 694.00 | 17 534.00 |
| |
| 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 |
DG Other reserves | 8 666.00 | | | 8 666.00 |
DH Retained earnings | -21 674.00 | | | -21 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 185.00 | | | 2 185.00 |
DL TOTAL (I) | -2 438.00 | | | -2 438.00 |
DX Trade payables and related accounts | 16 289.00 | | | 16 289.00 |
DY Tax and social security liabilities | 2 843.00 | | | 2 843.00 |
EC TOTAL (IV) | 19 132.00 | | | 19 132.00 |
EE Grand total (I to V) | 16 694.00 | | | 16 694.00 |
EG Accrued income and payables due within one year | 19 132.00 | | | 19 132.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 42 062.00 | | 42 062.00 | 42 062.00 |
FG Production sold - services | 15.00 | | 15.00 | 15.00 |
FJ Net sales | 42 077.00 | | 42 077.00 | 42 077.00 |
FR Total operating income (I) | | | 42 077.00 | |
FS Purchases of goods (including customs duties) | | | 27 474.00 | |
FT Inventory change (goods) | | | -271.00 | |
FW Other purchases and external expenses | | | 11 621.00 | |
FX Taxes, duties, and similar payments | | | 641.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 324.00 | |
GF Total Operating Expenses (II) | | | 39 788.00 | |
GG - OPERATING RESULT (I - II) | | | 2 289.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | 106.00 | |
GU Total financial expenses (VI) | | | 106.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 185.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 42 079.00 | | | 42 079.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 894.00 | | | 39 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 185.00 | | | 2 185.00 |
| |
| 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 | 971.00 | | | 971.00 |
I4 DECREASES Grand Total | | | 971.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 971.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 971.00 | | | 971.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 517.00 | 324.00 | | 517.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 517.00 | 324.00 | | 517.00 |
| |
| 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 | 16 289.00 | 16 289.00 | | 16 289.00 |
8C Staff and Related Accounts | 873.00 | 873.00 | | 873.00 |
UX Other trade receivables | 8 950.00 | 8 950.00 | | 8 950.00 |
VB VAT | 12.00 | 12.00 | | 12.00 |
VQ Other Taxes, Duties, and Similar Debts | 641.00 | 641.00 | | 641.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 962.00 | 8 962.00 | | 8 962.00 |
VW VAT | 1 329.00 | 1 329.00 | | 1 329.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 132.00 | 19 132.00 | | 19 132.00 |
| |
| 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) | 6 378.00 | | | 6 378.00 |
ST Other accounts | 5 243.00 | | | 5 243.00 |
YW Business tax | 641.00 | | | 641.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 641.00 | | | 641.00 |
YY Amount of VAT collected | 8 157.00 | | | 8 157.00 |
YZ Total deductible VAT on goods and services | 7 625.00 | | | 7 625.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 621.00 | | | 11 621.00 |
