| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 175.00 | 2 175.00 | | 2 175.00 |
AT Other tangible assets | 34 046.00 | 33 119.00 | 926.00 | 34 046.00 |
BJ TOTAL (I) | 36 222.00 | 35 295.00 | 926.00 | 36 222.00 |
BX Customers and related accounts | 2 811.00 | | 2 811.00 | 2 811.00 |
BZ Other receivables | 403.00 | | 403.00 | 403.00 |
CF Cash and cash equivalents | 39 791.00 | | 39 791.00 | 39 791.00 |
CH Prepaid expenses | 453.00 | | 453.00 | 453.00 |
CJ TOTAL (II) | 43 459.00 | | 43 459.00 | 43 459.00 |
CO Grand total (0 to V) | 79 681.00 | 35 295.00 | 44 386.00 | 79 681.00 |
| |
| 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 |
DG Other reserves | 35 489.00 | | | 35 489.00 |
DH Retained earnings | -10 630.00 | | | -10 630.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 845.00 | | | -7 845.00 |
DL TOTAL (I) | 18 113.00 | | | 18 113.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 000.00 | | | 22 000.00 |
DX Trade payables and related accounts | 3 285.00 | | | 3 285.00 |
DY Tax and social security liabilities | 987.00 | | | 987.00 |
EC TOTAL (IV) | 26 272.00 | | | 26 272.00 |
EE Grand total (I to V) | 44 386.00 | | | 44 386.00 |
EG Accrued income and payables due within one year | 26 272.00 | | | 26 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 248.00 | | 16 248.00 | 16 248.00 |
FJ Net sales | 16 248.00 | | 16 248.00 | 16 248.00 |
FR Total operating income (I) | | | 16 248.00 | |
FU Purchases of raw materials and other supplies | | | 2 439.00 | |
FW Other purchases and external expenses | | | 11 081.00 | |
FX Taxes, duties, and similar payments | | | 455.00 | |
FZ Social Security Contributions | | | 2 890.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 229.00 | |
GE Other Expenses | | | 93.00 | |
GF Total Operating Expenses (II) | | | 24 188.00 | |
GG - OPERATING RESULT (I - II) | | | -7 940.00 | |
GL Other interest and similar income | | | 94.00 | |
GP Total financial income (V) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 845.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 2 890.00 | | | 2 890.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 343.00 | | | 16 343.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 188.00 | | | 24 188.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 845.00 | | | -7 845.00 |
| |
| 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 | 36 222.00 | | | 36 222.00 |
I4 DECREASES Grand Total | | | 36 222.00 | |
IO DECREASES Total including other intangible assets | | | 2 175.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 34 046.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 175.00 | | | 2 175.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 34 046.00 | | | 34 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 28 065.00 | 7 229.00 | | 28 065.00 |
PE DEPRECIATION Total including other intangible assets | 2 007.00 | 167.00 | | 2 007.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 058.00 | 7 061.00 | | 26 058.00 |
| |
| 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 | 3 285.00 | 3 285.00 | | 3 285.00 |
UX Other trade receivables | 2 811.00 | 2 811.00 | | 2 811.00 |
VB VAT | 403.00 | 403.00 | | 403.00 |
VI Group and Associates | 22 000.00 | 22 000.00 | | 22 000.00 |
VS Prepaid expenses | 453.00 | 453.00 | | 453.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 667.00 | 3 667.00 | | 3 667.00 |
VW VAT | 987.00 | 987.00 | | 987.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 272.00 | 26 272.00 | | 26 272.00 |
| |
| 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) | 423.00 | | | 423.00 |
ST Other accounts | 8 183.00 | | | 8 183.00 |
YT Subcontracting | 2 475.00 | | | 2 475.00 |
YW Business tax | 455.00 | | | 455.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 455.00 | | | 455.00 |
YY Amount of VAT collected | 3 081.00 | | | 3 081.00 |
YZ Total deductible VAT on goods and services | 1 999.00 | | | 1 999.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 081.00 | | | 11 081.00 |
