| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 130.00 | 578.00 | 553.00 | 1 130.00 |
BJ TOTAL (I) | 1 130.00 | 578.00 | 553.00 | 1 130.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 120.00 | | 120.00 | 120.00 |
CF Cash and cash equivalents | 20 916.00 | | 20 916.00 | 20 916.00 |
CJ TOTAL (II) | 21 036.00 | | 21 036.00 | 21 036.00 |
CO Grand total (0 to V) | 22 166.00 | 578.00 | 21 588.00 | 22 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 11 549.00 | 11 048.00 | | 11 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 164.00 | 502.00 | | 1 164.00 |
DL TOTAL (I) | 18 213.00 | 17 049.00 | | 18 213.00 |
DV Miscellaneous Loans and Financial Debts (4) | 876.00 | 670.00 | | 876.00 |
DX Trade payables and related accounts | 600.00 | 588.00 | | 600.00 |
DY Tax and social security liabilities | 1 899.00 | 1 985.00 | | 1 899.00 |
EC TOTAL (IV) | 3 375.00 | 3 243.00 | | 3 375.00 |
EE Grand total (I to V) | 21 588.00 | 20 292.00 | | 21 588.00 |
EG Accrued income and payables due within one year | 3 375.00 | 3 243.00 | | 3 375.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 260.00 | | 13 260.00 | 13 260.00 |
FJ Net sales | 13 260.00 | | 13 260.00 | 13 260.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 13 261.00 | |
FW Other purchases and external expenses | | | 3 205.00 | |
FX Taxes, duties, and similar payments | | | 412.00 | |
FY Salaries and Wages | | | 6 067.00 | |
FZ Social Security Contributions | | | 2 276.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 130.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 12 097.00 | |
GG - OPERATING RESULT (I - II) | | | 1 164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 261.00 | 13 103.00 | | 13 261.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 097.00 | 12 602.00 | | 12 097.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 164.00 | 502.00 | | 1 164.00 |
| |
| 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 | 1 177.00 | | 683.00 | 1 177.00 |
I4 DECREASES Grand Total | | 729.00 | 1 130.00 | |
IY DECREASES Total Tangible Fixed Assets | | 729.00 | 1 130.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 177.00 | | 683.00 | 1 177.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 177.00 | 130.00 | 729.00 | 1 177.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 177.00 | 130.00 | 729.00 | 1 177.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8C Staff and Related Accounts | 570.00 | 570.00 | | 570.00 |
8D Social Security and Other Social Organizations | 477.00 | 477.00 | | 477.00 |
VB VAT | 120.00 | 120.00 | | 120.00 |
VI Group and Associates | 876.00 | 876.00 | | 876.00 |
VQ Other Taxes, Duties, and Similar Debts | 293.00 | 293.00 | | 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 120.00 | 120.00 | | 120.00 |
VW VAT | 559.00 | 559.00 | | 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 375.00 | 3 375.00 | | 3 375.00 |
| |
| 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 | 59.00 | 53.00 | | 59.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 949.00 | 1 867.00 | | 1 949.00 |
ST Other accounts | 1 256.00 | 1 757.00 | | 1 256.00 |
YW Business tax | 353.00 | 346.00 | | 353.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 412.00 | 399.00 | | 412.00 |
YY Amount of VAT collected | 2 652.00 | 2 840.00 | | 2 652.00 |
YZ Total deductible VAT on goods and services | 447.00 | 432.00 | | 447.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 205.00 | 3 624.00 | | 3 205.00 |
