| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 34 848.00 | 5 383.00 | 29 464.00 | 34 848.00 |
BH Other financial assets | 10 818.00 | | 10 818.00 | 10 818.00 |
BJ TOTAL (I) | 45 666.00 | 5 383.00 | 40 282.00 | 45 666.00 |
BX Customers and related accounts | 1 128.00 | | 1 128.00 | 1 128.00 |
BZ Other receivables | 3 220.00 | | 3 220.00 | 3 220.00 |
CF Cash and cash equivalents | 27 703.00 | | 27 703.00 | 27 703.00 |
CH Prepaid expenses | 8 000.00 | | 8 000.00 | 8 000.00 |
CJ TOTAL (II) | 40 052.00 | | 40 052.00 | 40 052.00 |
CO Grand total (0 to V) | 85 718.00 | 5 383.00 | 80 334.00 | 85 718.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | | | 18 000.00 |
DH Retained earnings | -8 390.00 | | | -8 390.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 767.00 | | | 1 767.00 |
DL TOTAL (I) | 11 377.00 | | | 11 377.00 |
DU Loans and Debts from Credit Institutions (3) | 44 471.00 | | | 44 471.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292.00 | | | 292.00 |
DX Trade payables and related accounts | 7 515.00 | | | 7 515.00 |
DY Tax and social security liabilities | 13 929.00 | | | 13 929.00 |
EA Other liabilities | 634.00 | | | 634.00 |
EB Prepaid income (2) | 2 114.00 | | | 2 114.00 |
EC TOTAL (IV) | 68 957.00 | | | 68 957.00 |
EE Grand total (I to V) | 80 334.00 | | | 80 334.00 |
EG Accrued income and payables due within one year | 42 281.00 | | | 42 281.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 159 904.00 | | 159 904.00 | 159 904.00 |
FJ Net sales | 159 904.00 | | 159 904.00 | 159 904.00 |
FO Operating subsidies | | | 477.00 | |
FQ Other income | | | 79.00 | |
FR Total operating income (I) | | | 160 461.00 | |
FW Other purchases and external expenses | | | 75 698.00 | |
FX Taxes, duties, and similar payments | | | 3 408.00 | |
FY Salaries and Wages | | | 59 640.00 | |
FZ Social Security Contributions | | | 15 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 594.00 | |
GF Total Operating Expenses (II) | | | 157 308.00 | |
GG - OPERATING RESULT (I - II) | | | 3 153.00 | |
GR Interest and similar expenses | | | 1 385.00 | |
GU Total financial expenses (VI) | | | 1 385.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 385.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 767.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 160 461.00 | | | 160 461.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 158 694.00 | | | 158 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 767.00 | | | 1 767.00 |
| |
| 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 | 30 876.00 | | 14 789.00 | 30 876.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 818.00 | |
I4 DECREASES Grand Total | | | 45 666.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 848.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 314.00 | | 14 533.00 | 20 314.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 562.00 | | 256.00 | 10 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 788.00 | 2 594.00 | | 2 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 788.00 | 2 594.00 | | 2 788.00 |
| |
| 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 | 7 515.00 | 7 515.00 | | 7 515.00 |
8C Staff and Related Accounts | 5 325.00 | 5 325.00 | | 5 325.00 |
8D Social Security and Other Social Organizations | 3 992.00 | 3 992.00 | | 3 992.00 |
8K Other liabilities (including liabilities related to repo transactions) | 634.00 | 634.00 | | 634.00 |
8L Deferred income | 2 114.00 | 2 114.00 | | 2 114.00 |
UT Other financial assets | 10 818.00 | | 10 818.00 | 10 818.00 |
UX Other trade receivables | 1 128.00 | 1 128.00 | | 1 128.00 |
VB VAT | 3 220.00 | 3 220.00 | | 3 220.00 |
VH Loans with a maturity of more than one year at origin | 44 471.00 | 17 795.00 | 26 676.00 | 44 471.00 |
VI Group and Associates | 292.00 | 292.00 | | 292.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VK Loans repaid during the year | 14 805.00 | | | 14 805.00 |
VQ Other Taxes, Duties, and Similar Debts | 75.00 | 75.00 | | 75.00 |
VS Prepaid expenses | 8 000.00 | 8 000.00 | | 8 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 166.00 | 12 348.00 | 10 818.00 | 23 166.00 |
VW VAT | 4 535.00 | 4 535.00 | | 4 535.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 68 957.00 | 42 281.00 | 26 676.00 | 68 957.00 |
| |
| 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 | 1 165.00 | | | 1 165.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 588.00 | | | 3 588.00 |
ST Other accounts | 25 036.00 | | | 25 036.00 |
XQ Rental, rental and co-ownership charges | 47 073.00 | | | 47 073.00 |
YW Business tax | 2 243.00 | | | 2 243.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 408.00 | | | 3 408.00 |
YY Amount of VAT collected | 31 660.00 | | | 31 660.00 |
YZ Total deductible VAT on goods and services | 12 960.00 | | | 12 960.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 75 698.00 | | | 75 698.00 |
| |
| 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 | 3.00 | | | 3.00 |
