| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 841.00 | 2 453.00 | 3 388.00 | 5 841.00 |
BJ TOTAL (I) | 5 841.00 | 2 453.00 | 3 388.00 | 5 841.00 |
BX Customers and related accounts | 7 349.00 | | 7 349.00 | 7 349.00 |
BZ Other receivables | 4 720.00 | | 4 720.00 | 4 720.00 |
CD Marketable securities | 8 000.00 | | 8 000.00 | 8 000.00 |
CF Cash and cash equivalents | 7 943.00 | | 7 943.00 | 7 943.00 |
CJ TOTAL (II) | 28 012.00 | | 28 012.00 | 28 012.00 |
CO Grand total (0 to V) | 33 853.00 | 2 453.00 | 31 399.00 | 33 853.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DG Other reserves | 14 716.00 | 14 716.00 | | 14 716.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 753.00 | 4 461.00 | | -3 753.00 |
DL TOTAL (I) | 19 214.00 | 27 427.00 | | 19 214.00 |
DV Miscellaneous Loans and Financial Debts (4) | 87.00 | 224.00 | | 87.00 |
DX Trade payables and related accounts | 9 345.00 | 1 372.00 | | 9 345.00 |
DY Tax and social security liabilities | 2 754.00 | 908.00 | | 2 754.00 |
EC TOTAL (IV) | 12 186.00 | 2 503.00 | | 12 186.00 |
EE Grand total (I to V) | 31 399.00 | 29 930.00 | | 31 399.00 |
EG Accrued income and payables due within one year | 12 186.00 | 2 503.00 | | 12 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 27 536.00 | | 27 536.00 | 27 536.00 |
FG Production sold - services | 6 347.00 | | 6 347.00 | 6 347.00 |
FJ Net sales | 33 883.00 | | 33 883.00 | 33 883.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 33 884.00 | |
FW Other purchases and external expenses | | | 33 851.00 | |
FX Taxes, duties, and similar payments | | | 385.00 | |
FY Salaries and Wages | | | 208.00 | |
FZ Social Security Contributions | | | 71.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 668.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 184.00 | |
GG - OPERATING RESULT (I - II) | | | -1 300.00 | |
GL Other interest and similar income | | | 31.00 | |
GP Total financial income (V) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 269.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 19.00 | | |
HF Exceptional expenses on capital transactions | 2 484.00 | | | 2 484.00 |
HH Total exceptional expenses (VIII) | 2 484.00 | 19.00 | | 2 484.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 484.00 | -19.00 | | -2 484.00 |
HK Income tax | | 790.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 33 916.00 | 36 943.00 | | 33 916.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 668.00 | 32 483.00 | | 37 668.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 753.00 | 4 461.00 | | -3 753.00 |
| |
| 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 | 12 958.00 | | 3 581.00 | 12 958.00 |
I4 DECREASES Grand Total | | 10 698.00 | 5 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | 10 698.00 | 5 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 958.00 | | 3 581.00 | 12 958.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 000.00 | 668.00 | 8 214.00 | 10 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 000.00 | 668.00 | 8 214.00 | 10 000.00 |
| |
| 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 | 9 345.00 | 9 345.00 | | 9 345.00 |
8C Staff and Related Accounts | 165.00 | 165.00 | | 165.00 |
8D Social Security and Other Social Organizations | 113.00 | 115.00 | | 113.00 |
UX Other trade receivables | 7 349.00 | 7 349.00 | | 7 349.00 |
VB VAT | 4 720.00 | 4 720.00 | | 4 720.00 |
VI Group and Associates | 87.00 | 87.00 | | 87.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 338.00 | 1 338.00 | | 1 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 069.00 | 12 069.00 | | 12 069.00 |
VW VAT | 1 138.00 | 1 138.00 | | 1 138.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 186.00 | 12 186.00 | | 12 186.00 |
| |
| 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) | 1 458.00 | 1 267.00 | | 1 458.00 |
ST Other accounts | 17 409.00 | 13 984.00 | | 17 409.00 |
YT Subcontracting | 14 983.00 | 12 705.00 | | 14 983.00 |
YW Business tax | 385.00 | 373.00 | | 385.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 385.00 | 373.00 | | 385.00 |
YY Amount of VAT collected | 1 536.00 | 2 751.00 | | 1 536.00 |
YZ Total deductible VAT on goods and services | 2 756.00 | 2 580.00 | | 2 756.00 |
ZE Dividends | 4 461.00 | | | 4 461.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 33 851.00 | 27 957.00 | | 33 851.00 |
