| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 997.00 | 9 997.00 | | 9 997.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 10 997.00 | 9 997.00 | 1 000.00 | 10 997.00 |
BL Raw materials, supplies | -500.00 | | -500.00 | -500.00 |
BT Goods | 1 000.00 | | 1 000.00 | 1 000.00 |
BX Customers and related accounts | 21 344.00 | | 21 344.00 | 21 344.00 |
BZ Other receivables | 89.00 | | 89.00 | 89.00 |
CD Marketable securities | 480.00 | | 480.00 | 480.00 |
CF Cash and cash equivalents | 31 911.00 | | 31 911.00 | 31 911.00 |
CH Prepaid expenses | 510.00 | | 510.00 | 510.00 |
CJ TOTAL (II) | 54 834.00 | | 54 834.00 | 54 834.00 |
CO Grand total (0 to V) | 65 831.00 | 9 997.00 | 55 834.00 | 65 831.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | -2 662.00 | | | -2 662.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 816.00 | | | 18 816.00 |
DL TOTAL (I) | 24 954.00 | | | 24 954.00 |
DU Loans and Debts from Credit Institutions (3) | 15 000.00 | | | 15 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 378.00 | | | 2 378.00 |
DX Trade payables and related accounts | 2 545.00 | | | 2 545.00 |
DY Tax and social security liabilities | 7 825.00 | | | 7 825.00 |
EA Other liabilities | 3 132.00 | | | 3 132.00 |
EC TOTAL (IV) | 30 880.00 | | | 30 880.00 |
EE Grand total (I to V) | 55 834.00 | | | 55 834.00 |
EG Accrued income and payables due within one year | 30 880.00 | | | 30 880.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 929.00 | | 59 929.00 | 59 929.00 |
FJ Net sales | 59 929.00 | | 59 929.00 | 59 929.00 |
FM Inventory production | | | -6 695.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 53 236.00 | |
FU Purchases of raw materials and other supplies | | | 1 108.00 | |
FV Inventory change (raw materials and supplies) | | | -500.00 | |
FW Other purchases and external expenses | | | 14 423.00 | |
FX Taxes, duties, and similar payments | | | 1 363.00 | |
FY Salaries and Wages | | | 9 237.00 | |
FZ Social Security Contributions | | | 6 355.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 156.00 | |
GE Other Expenses | | | 2 003.00 | |
GF Total Operating Expenses (II) | | | 34 146.00 | |
GG - OPERATING RESULT (I - II) | | | 19 090.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 7.00 | |
GP Total financial income (V) | | | 7.00 | |
GR Interest and similar expenses | | | 281.00 | |
GU Total financial expenses (VI) | | | 281.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -275.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 816.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 53 243.00 | | | 53 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 34 427.00 | | | 34 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 816.00 | | | 18 816.00 |
| |
| 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 | 10 997.00 | | | 10 997.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 10 997.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 997.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 997.00 | | | 9 997.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 000.00 | | | 1 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 841.00 | 156.00 | | 9 841.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 841.00 | 156.00 | | 9 841.00 |
| |
| 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 | 2 545.00 | 2 545.00 | | 2 545.00 |
8C Staff and Related Accounts | 3 258.00 | 3 258.00 | | 3 258.00 |
8D Social Security and Other Social Organizations | 910.00 | 910.00 | | 910.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 132.00 | 3 132.00 | | 3 132.00 |
UT Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
UX Other trade receivables | 21 344.00 | 21 344.00 | | 21 344.00 |
VB VAT | 74.00 | 74.00 | | 74.00 |
VH Loans with a maturity of more than one year at origin | 15 000.00 | 15 000.00 | | 15 000.00 |
VI Group and Associates | 2 378.00 | 2 378.00 | | 2 378.00 |
VJ Loans taken out during the year | 15 000.00 | | | 15 000.00 |
VM Income taxes | 15.00 | 15.00 | | 15.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VS Prepaid expenses | 510.00 | 510.00 | | 510.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 943.00 | 21 943.00 | 1 000.00 | 22 943.00 |
VW VAT | 3 527.00 | 3 527.00 | | 3 527.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 880.00 | 30 880.00 | | 30 880.00 |
| |
| 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 | 621.00 | | | 621.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 045.00 | | | 2 045.00 |
ST Other accounts | 12 379.00 | | | 12 379.00 |
YW Business tax | 742.00 | | | 742.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 363.00 | | | 1 363.00 |
YY Amount of VAT collected | 13 033.00 | | | 13 033.00 |
YZ Total deductible VAT on goods and services | 2 505.00 | | | 2 505.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 423.00 | | | 14 423.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
