| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 650.00 | 1 650.00 | | 1 650.00 |
AT Other tangible assets | 7 890.00 | 7 890.00 | | 7 890.00 |
BJ TOTAL (I) | 9 540.00 | 9 540.00 | | 9 540.00 |
BX Customers and related accounts | 17 266.00 | | 17 266.00 | 17 266.00 |
BZ Other receivables | 3 917.00 | | 3 917.00 | 3 917.00 |
CF Cash and cash equivalents | 27 357.00 | | 27 357.00 | 27 357.00 |
CJ TOTAL (II) | 48 540.00 | | 48 540.00 | 48 540.00 |
CO Grand total (0 to V) | 58 080.00 | 9 540.00 | 48 540.00 | 58 080.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 700.00 | 3 700.00 | | 3 700.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 20 255.00 | 584.00 | | 20 255.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 538.00 | 19 671.00 | | 11 538.00 |
DL TOTAL (I) | 39 194.00 | 27 655.00 | | 39 194.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 57.00 | | 59.00 |
DX Trade payables and related accounts | 4 038.00 | 3 984.00 | | 4 038.00 |
DY Tax and social security liabilities | 5 249.00 | 4 962.00 | | 5 249.00 |
EC TOTAL (IV) | 9 346.00 | 9 003.00 | | 9 346.00 |
EE Grand total (I to V) | 48 540.00 | 36 658.00 | | 48 540.00 |
EG Accrued income and payables due within one year | 9 346.00 | 9 003.00 | | 9 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 755.00 | | 50 755.00 | 50 755.00 |
FJ Net sales | 50 755.00 | | 50 755.00 | 50 755.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 50 761.00 | |
FU Purchases of raw materials and other supplies | | | 665.00 | |
FW Other purchases and external expenses | | | 15 641.00 | |
FX Taxes, duties, and similar payments | | | 410.00 | |
FY Salaries and Wages | | | 15 137.00 | |
FZ Social Security Contributions | | | 5 331.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 37 187.00 | |
GG - OPERATING RESULT (I - II) | | | 13 574.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 574.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 036.00 | 3 319.00 | | 2 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 761.00 | 52 599.00 | | 50 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 223.00 | 32 928.00 | | 39 223.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 538.00 | 19 671.00 | | 11 538.00 |
| |
| 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 | 9 540.00 | | | 9 540.00 |
I4 DECREASES Grand Total | | | 9 540.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 540.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 540.00 | | | 9 540.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 540.00 | | | 9 540.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 540.00 | | | 9 540.00 |
| |
| 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 | 4 038.00 | 4 038.00 | | 4 038.00 |
8D Social Security and Other Social Organizations | 1 111.00 | 1 111.00 | | 1 111.00 |
UX Other trade receivables | 17 266.00 | 17 266.00 | | 17 266.00 |
VB VAT | 1 803.00 | 1 803.00 | | 1 803.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VM Income taxes | 2 114.00 | 2 114.00 | | 2 114.00 |
VQ Other Taxes, Duties, and Similar Debts | 278.00 | 278.00 | | 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 183.00 | 21 183.00 | | 21 183.00 |
VW VAT | 3 861.00 | 3 861.00 | | 3 861.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 346.00 | 9 346.00 | | 9 346.00 |
| |
| 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 | 83.00 | 177.00 | | 83.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 753.00 | 3 414.00 | | 3 753.00 |
ST Other accounts | 855.00 | 704.00 | | 855.00 |
YU External personnel | 11 033.00 | 7 961.00 | | 11 033.00 |
YW Business tax | 327.00 | 297.00 | | 327.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 410.00 | 474.00 | | 410.00 |
YY Amount of VAT collected | 7 731.00 | 11 383.00 | | 7 731.00 |
YZ Total deductible VAT on goods and services | 2 880.00 | 2 255.00 | | 2 880.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 641.00 | 12 079.00 | | 15 641.00 |
