| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 937.00 | 157.00 | 780.00 | 937.00 |
BJ TOTAL (I) | 937.00 | 157.00 | 780.00 | 937.00 |
BX Customers and related accounts | 29 220.00 | | 29 220.00 | 29 220.00 |
BZ Other receivables | 23 409.00 | | 23 409.00 | 23 409.00 |
CF Cash and cash equivalents | 15 618.00 | | 15 618.00 | 15 618.00 |
CJ TOTAL (II) | 68 247.00 | | 68 247.00 | 68 247.00 |
CO Grand total (0 to V) | 69 184.00 | 157.00 | 69 027.00 | 69 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -7 186.00 | -7 948.00 | | -7 186.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 839.00 | 762.00 | | 2 839.00 |
DL TOTAL (I) | 50 652.00 | 47 814.00 | | 50 652.00 |
DX Trade payables and related accounts | 3 571.00 | 3 240.00 | | 3 571.00 |
DY Tax and social security liabilities | 14 804.00 | 23 496.00 | | 14 804.00 |
EC TOTAL (IV) | 18 375.00 | 26 736.00 | | 18 375.00 |
EE Grand total (I to V) | 69 027.00 | 74 549.00 | | 69 027.00 |
EG Accrued income and payables due within one year | 18 375.00 | 26 736.00 | | 18 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 475.00 | 3 000.00 | 43 475.00 | 40 475.00 |
FJ Net sales | 40 475.00 | 3 000.00 | 43 475.00 | 40 475.00 |
FQ Other income | | | 10 423.00 | |
FR Total operating income (I) | | | 53 898.00 | |
FW Other purchases and external expenses | | | 14 405.00 | |
FX Taxes, duties, and similar payments | | | 727.00 | |
FY Salaries and Wages | | | 23 263.00 | |
FZ Social Security Contributions | | | 11 910.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 157.00 | |
GE Other Expenses | | | 96.00 | |
GF Total Operating Expenses (II) | | | 50 558.00 | |
GG - OPERATING RESULT (I - II) | | | 3 340.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 340.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 501.00 | 135.00 | | 501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 898.00 | 67 025.00 | | 53 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 059.00 | 66 263.00 | | 51 059.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 839.00 | 762.00 | | 2 839.00 |
| |
| 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 | | | 937.00 | |
I4 DECREASES Grand Total | | | 937.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 937.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 937.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 157.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 157.00 | | |
| |
| 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 | 3 571.00 | 3 571.00 | | 3 571.00 |
8D Social Security and Other Social Organizations | 1 647.00 | 1 647.00 | | 1 647.00 |
8E Income Taxes | 501.00 | 501.00 | | 501.00 |
UX Other trade receivables | 29 220.00 | 29 220.00 | | 29 220.00 |
VB VAT | 810.00 | 810.00 | | 810.00 |
VQ Other Taxes, Duties, and Similar Debts | 666.00 | 666.00 | | 666.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 599.00 | 22 599.00 | | 22 599.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 629.00 | 52 629.00 | | 52 629.00 |
VW VAT | 11 990.00 | 11 990.00 | | 11 990.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 375.00 | 18 375.00 | | 18 375.00 |
| |
| 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 | 270.00 | 945.00 | | 270.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 700.00 | 2 700.00 | | 2 700.00 |
ST Other accounts | 11 705.00 | 11 691.00 | | 11 705.00 |
YW Business tax | 457.00 | 452.00 | | 457.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 727.00 | 1 397.00 | | 727.00 |
YY Amount of VAT collected | 10 395.00 | 8 805.00 | | 10 395.00 |
YZ Total deductible VAT on goods and services | 810.00 | 868.00 | | 810.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 405.00 | 14 391.00 | | 14 405.00 |
