| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 869.00 | 4 869.00 | | 4 869.00 |
BH Other financial assets | 3 454.00 | | 3 454.00 | 3 454.00 |
BJ TOTAL (I) | 8 323.00 | 4 869.00 | 3 454.00 | 8 323.00 |
BX Customers and related accounts | 28 995.00 | 4 595.00 | 24 400.00 | 28 995.00 |
BZ Other receivables | 787.00 | | 787.00 | 787.00 |
CF Cash and cash equivalents | 2 914.00 | | 2 914.00 | 2 914.00 |
CJ TOTAL (II) | 32 696.00 | 4 595.00 | 28 101.00 | 32 696.00 |
CO Grand total (0 to V) | 41 019.00 | 9 464.00 | 31 556.00 | 41 019.00 |
CP Shares due in less than one year | 3 454.00 | | | 3 454.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 715.00 | | | 715.00 |
DE Statutory or contractual reserves | 13 585.00 | | | 13 585.00 |
DH Retained earnings | -4 341.00 | | | -4 341.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 618.00 | | | -7 618.00 |
DL TOTAL (I) | 9 964.00 | | | 9 964.00 |
DX Trade payables and related accounts | 4 383.00 | | | 4 383.00 |
DY Tax and social security liabilities | 17 208.00 | | | 17 208.00 |
EC TOTAL (IV) | 21 592.00 | | | 21 592.00 |
EE Grand total (I to V) | 31 556.00 | | | 31 556.00 |
EG Accrued income and payables due within one year | 21 592.00 | | | 21 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 62 620.00 | | 62 620.00 | 62 620.00 |
FJ Net sales | 62 620.00 | | 62 620.00 | 62 620.00 |
FR Total operating income (I) | | | 62 620.00 | |
FW Other purchases and external expenses | | | 20 075.00 | |
FX Taxes, duties, and similar payments | | | 850.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 12 729.00 | |
GF Total Operating Expenses (II) | | | 69 653.00 | |
GG - OPERATING RESULT (I - II) | | | -7 033.00 | |
GR Interest and similar expenses | | | 582.00 | |
GU Total financial expenses (VI) | | | 582.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 62 620.00 | | | 62 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 238.00 | | | 70 238.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 618.00 | | | -7 618.00 |
| |
| 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 | 8 323.00 | | | 8 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 454.00 | |
I4 DECREASES Grand Total | | | 8 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 869.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 869.00 | | | 4 869.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 454.00 | | | 3 454.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 869.00 | | | 4 869.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 869.00 | | | 4 869.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 595.00 | | | 4 595.00 |
7B Total provisions for depreciation | 4 595.00 | | | 4 595.00 |
7C Grand total | 4 595.00 | | | 4 595.00 |
| |
| 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 | 4 383.00 | 4 383.00 | | 4 383.00 |
8C Staff and Related Accounts | 2 375.00 | 2 375.00 | | 2 375.00 |
8D Social Security and Other Social Organizations | 1 603.00 | 1 603.00 | | 1 603.00 |
UT Other financial assets | 3 454.00 | 3 454.00 | | 3 454.00 |
UX Other trade receivables | 10 689.00 | 10 689.00 | | 10 689.00 |
VA Doubtful or disputed receivables | 18 306.00 | 18 306.00 | | 18 306.00 |
VM Income taxes | 787.00 | 787.00 | | 787.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 237.00 | 33 237.00 | | 33 237.00 |
VW VAT | 13 231.00 | 13 231.00 | | 13 231.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 592.00 | 21 592.00 | | 21 592.00 |
| |
| 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 | 248.00 | | | 248.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 280.00 | | | 280.00 |
ST Other accounts | 9 364.00 | | | 9 364.00 |
XQ Rental, rental and co-ownership charges | 10 431.00 | | | 10 431.00 |
YW Business tax | 602.00 | | | 602.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 850.00 | | | 850.00 |
YY Amount of VAT collected | 13 268.00 | | | 13 268.00 |
YZ Total deductible VAT on goods and services | 3 443.00 | | | 3 443.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 075.00 | | | 20 075.00 |
