| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 600.00 | 600.00 | | 600.00 |
AT Other tangible assets | 900.00 | 900.00 | | 900.00 |
BJ TOTAL (I) | 1 500.00 | 1 500.00 | | 1 500.00 |
BX Customers and related accounts | 25 041.00 | | 25 041.00 | 25 041.00 |
BZ Other receivables | 62.00 | | 62.00 | 62.00 |
CF Cash and cash equivalents | 39 623.00 | | 39 623.00 | 39 623.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 64 726.00 | | 64 726.00 | 64 726.00 |
CO Grand total (0 to V) | 66 226.00 | 1 500.00 | 64 726.00 | 66 226.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 13 771.00 | 17 305.00 | | 13 771.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 063.00 | -3 534.00 | | 33 063.00 |
DL TOTAL (I) | 47 935.00 | 14 871.00 | | 47 935.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 898.00 | 4 982.00 | | 5 898.00 |
DX Trade payables and related accounts | 419.00 | 550.00 | | 419.00 |
DY Tax and social security liabilities | 10 474.00 | 6 962.00 | | 10 474.00 |
EC TOTAL (IV) | 16 791.00 | 12 493.00 | | 16 791.00 |
EE Grand total (I to V) | 64 726.00 | 27 365.00 | | 64 726.00 |
EG Accrued income and payables due within one year | 16 791.00 | 12 493.00 | | 16 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 268.00 | | 78 268.00 | 78 268.00 |
FJ Net sales | 78 268.00 | | 78 268.00 | 78 268.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 049.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 80 327.00 | |
FW Other purchases and external expenses | | | 15 138.00 | |
FX Taxes, duties, and similar payments | | | 668.00 | |
FY Salaries and Wages | | | 22 239.00 | |
FZ Social Security Contributions | | | 8 356.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 200.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 46 606.00 | |
GG - OPERATING RESULT (I - II) | | | 33 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 049.00 | | | 2 049.00 |
HE Exceptional expenses on management operations | 657.00 | | | 657.00 |
HH Total exceptional expenses (VIII) | 657.00 | | | 657.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -657.00 | | | -657.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 327.00 | 41 691.00 | | 80 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 263.00 | 45 225.00 | | 47 263.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 063.00 | -3 534.00 | | 33 063.00 |
| |
| 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 | 1 500.00 | | | 1 500.00 |
I4 DECREASES Grand Total | | | 1 500.00 | |
IO DECREASES Total including other intangible assets | | | 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 900.00 | |
KD ACQUISITIONS Total including other intangible assets | 600.00 | | | 600.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 300.00 | 200.00 | | 1 300.00 |
PE DEPRECIATION Total including other intangible assets | 400.00 | 200.00 | | 400.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 900.00 | | | 900.00 |
| |
| 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 | 419.00 | 419.00 | | 419.00 |
8C Staff and Related Accounts | 1 629.00 | 1 629.00 | | 1 629.00 |
8D Social Security and Other Social Organizations | 2 155.00 | 2 155.00 | | 2 155.00 |
UX Other trade receivables | 25 041.00 | 25 041.00 | | 25 041.00 |
VB VAT | 62.00 | 62.00 | | 62.00 |
VI Group and Associates | 5 898.00 | 5 898.00 | | 5 898.00 |
VQ Other Taxes, Duties, and Similar Debts | 399.00 | 399.00 | | 399.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 103.00 | 25 103.00 | | 25 103.00 |
VW VAT | 6 292.00 | 6 292.00 | | 6 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 791.00 | 16 791.00 | | 16 791.00 |
| |
| 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 | 668.00 | 880.00 | | 668.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 252.00 | 3 949.00 | | 3 252.00 |
ST Other accounts | 7 335.00 | 8 620.00 | | 7 335.00 |
XQ Rental, rental and co-ownership charges | 4 551.00 | 5 923.00 | | 4 551.00 |
YW Business tax | | 443.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | 668.00 | 1 323.00 | | 668.00 |
YY Amount of VAT collected | 15 572.00 | 8 690.00 | | 15 572.00 |
YZ Total deductible VAT on goods and services | 1 963.00 | 1 421.00 | | 1 963.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 138.00 | 18 492.00 | | 15 138.00 |
