| |
| 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 | 2 473.00 | 2 473.00 | | 2 473.00 |
AT Other tangible assets | 3 828.00 | 3 828.00 | | 3 828.00 |
BJ TOTAL (I) | 6 316.00 | 6 301.00 | 15.00 | 6 316.00 |
BX Customers and related accounts | 16 040.00 | | 16 040.00 | 16 040.00 |
BZ Other receivables | 500.00 | | 500.00 | 500.00 |
CF Cash and cash equivalents | 8 987.00 | | 8 987.00 | 8 987.00 |
CH Prepaid expenses | 1 006.00 | | 1 006.00 | 1 006.00 |
CJ TOTAL (II) | 26 533.00 | | 26 533.00 | 26 533.00 |
CO Grand total (0 to V) | 32 849.00 | 6 301.00 | 26 548.00 | 32 849.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 769.00 | 16 769.00 | | 16 769.00 |
DD Legal reserve (1) | 1 677.00 | 1 677.00 | | 1 677.00 |
DH Retained earnings | -9 299.00 | -10 011.00 | | -9 299.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 172.00 | 712.00 | | 1 172.00 |
DL TOTAL (I) | 10 319.00 | 9 147.00 | | 10 319.00 |
DU Loans and Debts from Credit Institutions (3) | 22.00 | 22.00 | | 22.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 549.00 | 7 517.00 | | 6 549.00 |
DX Trade payables and related accounts | 4 164.00 | 2 702.00 | | 4 164.00 |
DY Tax and social security liabilities | 5 494.00 | 4 936.00 | | 5 494.00 |
EC TOTAL (IV) | 16 229.00 | 15 177.00 | | 16 229.00 |
EE Grand total (I to V) | 26 548.00 | 24 324.00 | | 26 548.00 |
EG Accrued income and payables due within one year | 16 229.00 | 15 177.00 | | 16 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 41 399.00 | | 41 399.00 | 41 399.00 |
FJ Net sales | 41 399.00 | | 41 399.00 | 41 399.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 820.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 44 222.00 | |
FW Other purchases and external expenses | | | 16 196.00 | |
FX Taxes, duties, and similar payments | | | 721.00 | |
FY Salaries and Wages | | | 12 420.00 | |
FZ Social Security Contributions | | | 10 964.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1 557.00 | |
GF Total Operating Expenses (II) | | | 41 857.00 | |
GG - OPERATING RESULT (I - II) | | | 2 365.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 365.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 820.00 | 17.00 | | 2 820.00 |
HA Exceptional income from management transactions | 57.00 | 71.00 | | 57.00 |
HD Total exceptional income (VII) | 57.00 | 71.00 | | 57.00 |
HE Exceptional expenses on management operations | 1 250.00 | 1 400.00 | | 1 250.00 |
HH Total exceptional expenses (VIII) | 1 250.00 | 1 400.00 | | 1 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 193.00 | -1 329.00 | | -1 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 279.00 | 41 553.00 | | 44 279.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 107.00 | 40 841.00 | | 43 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 172.00 | 712.00 | | 1 172.00 |
| |
| 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 | 6 316.00 | | | 6 316.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 6 316.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 301.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 301.00 | | | 6 301.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 301.00 | | | 6 301.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 301.00 | | | 6 301.00 |
| |
| 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 | 4 164.00 | 4 164.00 | | 4 164.00 |
8C Staff and Related Accounts | 341.00 | 341.00 | | 341.00 |
8D Social Security and Other Social Organizations | 1 760.00 | 1 760.00 | | 1 760.00 |
UX Other trade receivables | 16 040.00 | 16 040.00 | | 16 040.00 |
VB VAT | 500.00 | 500.00 | | 500.00 |
VG Loans with a maturity of up to one year at origin | 22.00 | 22.00 | | 22.00 |
VI Group and Associates | 6 549.00 | 6 549.00 | | 6 549.00 |
VQ Other Taxes, Duties, and Similar Debts | 141.00 | 141.00 | | 141.00 |
VS Prepaid expenses | 1 006.00 | 1 006.00 | | 1 006.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 546.00 | 17 546.00 | | 17 546.00 |
VW VAT | 3 252.00 | 3 252.00 | | 3 252.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 229.00 | 16 229.00 | | 16 229.00 |
| |
| 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 | 721.00 | 662.00 | | 721.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 461.00 | 2 390.00 | | 2 461.00 |
ST Other accounts | 12 175.00 | 11 191.00 | | 12 175.00 |
XQ Rental, rental and co-ownership charges | 1 560.00 | 1 553.00 | | 1 560.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 721.00 | 662.00 | | 721.00 |
YY Amount of VAT collected | 7 596.00 | 7 729.00 | | 7 596.00 |
YZ Total deductible VAT on goods and services | 2 189.00 | 1 658.00 | | 2 189.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 196.00 | 15 135.00 | | 16 196.00 |
