| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 327.00 | 1 327.00 | | 1 327.00 |
AT Other tangible assets | 1 200.00 | 982.00 | 218.00 | 1 200.00 |
BJ TOTAL (I) | 2 527.00 | 2 309.00 | 218.00 | 2 527.00 |
BX Customers and related accounts | 11 520.00 | | 11 520.00 | 11 520.00 |
BZ Other receivables | 4 761.00 | | 4 761.00 | 4 761.00 |
CF Cash and cash equivalents | 15 720.00 | | 15 720.00 | 15 720.00 |
CJ TOTAL (II) | 32 001.00 | | 32 001.00 | 32 001.00 |
CO Grand total (0 to V) | 34 528.00 | 2 309.00 | 32 218.00 | 34 528.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DG Other reserves | 321.00 | 321.00 | | 321.00 |
DH Retained earnings | 33.00 | | | 33.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 281.00 | 11 433.00 | | 13 281.00 |
DL TOTAL (I) | 15 835.00 | 13 954.00 | | 15 835.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 890.00 | 10 890.00 | | 10 890.00 |
DX Trade payables and related accounts | | 868.00 | | |
DY Tax and social security liabilities | 5 493.00 | 2 623.00 | | 5 493.00 |
EC TOTAL (IV) | 16 383.00 | 14 381.00 | | 16 383.00 |
EE Grand total (I to V) | 32 218.00 | 28 335.00 | | 32 218.00 |
EG Accrued income and payables due within one year | 16 383.00 | 14 381.00 | | 16 383.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 200.00 | | 19 200.00 | 19 200.00 |
FJ Net sales | 19 200.00 | | 19 200.00 | 19 200.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 19 200.00 | |
FW Other purchases and external expenses | | | 2 577.00 | |
FX Taxes, duties, and similar payments | | | 593.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 400.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 3 575.00 | |
GG - OPERATING RESULT (I - II) | | | 15 625.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | | 691.00 | | |
HE Exceptional expenses on management operations | | 52.00 | | |
HH Total exceptional expenses (VIII) | | 52.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -52.00 | | |
HK Income tax | 2 344.00 | 2 027.00 | | 2 344.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 200.00 | 19 209.00 | | 19 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 919.00 | 7 776.00 | | 5 919.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 281.00 | 11 433.00 | | 13 281.00 |
| |
| 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 | 2 527.00 | | | 2 527.00 |
I4 DECREASES Grand Total | | | 2 527.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 527.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 527.00 | | | 2 527.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 909.00 | 400.00 | | 1 909.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 909.00 | 400.00 | | 1 909.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 344.00 | 2 344.00 | | 2 344.00 |
UX Other trade receivables | 11 520.00 | 1 920.00 | | 11 520.00 |
VB VAT | 161.00 | 161.00 | | 161.00 |
VC Group and associates | 4 600.00 | 4 600.00 | | 4 600.00 |
VI Group and Associates | 10 890.00 | 10 890.00 | | 10 890.00 |
VQ Other Taxes, Duties, and Similar Debts | 985.00 | 985.00 | | 985.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 281.00 | 6 681.00 | | 16 281.00 |
VW VAT | 2 164.00 | 2 164.00 | | 2 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 383.00 | 16 383.00 | | 16 383.00 |
| |
| 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) | 1 815.00 | | | 1 815.00 |
ST Other accounts | 542.00 | | | 542.00 |
XQ Rental, rental and co-ownership charges | 220.00 | | | 220.00 |
YW Business tax | 593.00 | | | 593.00 |
YY Amount of VAT collected | 3 840.00 | | | 3 840.00 |
YZ Total deductible VAT on goods and services | 526.00 | | | 526.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 2 577.00 | | | 2 577.00 |
