| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 5 150.00 | | 5 150.00 | 5 150.00 |
BJ TOTAL (I) | 5 150.00 | | 5 150.00 | 5 150.00 |
BX Customers and related accounts | 420.00 | 420.00 | | 420.00 |
BZ Other receivables | 212 527.00 | | 212 527.00 | 212 527.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 212 947.00 | 420.00 | 212 527.00 | 212 947.00 |
CO Grand total (0 to V) | 218 097.00 | 420.00 | 217 677.00 | 218 097.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 250.00 | 200.00 | | 250.00 |
DL TOTAL (I) | 250.00 | 200.00 | | 250.00 |
DQ Provisions for Expenses | 3 572.00 | 2 891.00 | | 3 572.00 |
DR TOTAL (IV) | 3 572.00 | 2 891.00 | | 3 572.00 |
DU Loans and Debts from Credit Institutions (3) | 4 812.00 | | | 4 812.00 |
DY Tax and social security liabilities | 34 840.00 | 16 881.00 | | 34 840.00 |
EA Other liabilities | 174 202.00 | 221 017.00 | | 174 202.00 |
EC TOTAL (IV) | 213 855.00 | 237 898.00 | | 213 855.00 |
EE Grand total (I to V) | 217 677.00 | 240 990.00 | | 217 677.00 |
EG Accrued income and payables due within one year | 213 855.00 | 237 898.00 | | 213 855.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 141 150.00 | | 141 150.00 | 141 150.00 |
FJ Net sales | 141 150.00 | | 141 150.00 | 141 150.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 891.00 | |
FR Total operating income (I) | | | 144 041.00 | |
FW Other purchases and external expenses | | | 25 482.00 | |
FX Taxes, duties, and similar payments | | | 2 818.00 | |
FY Salaries and Wages | | | 83 265.00 | |
FZ Social Security Contributions | | | 27 249.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 3 572.00 | |
GF Total Operating Expenses (II) | | | 142 388.00 | |
GG - OPERATING RESULT (I - II) | | | 1 653.00 | |
GI Supported loss or transferred profit (IV) | | | 1 607.00 | |
GL Other interest and similar income | | | 2 506.00 | |
GP Total financial income (V) | | | 2 506.00 | |
GR Interest and similar expenses | | | 2 551.00 | |
GU Total financial expenses (VI) | | | 2 551.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -45.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 146 548.00 | 88 225.00 | | 146 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 146 548.00 | 88 225.00 | | 146 548.00 |
| |
| 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 | 5 150.00 | | | 5 150.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 150.00 | |
I4 DECREASES Grand Total | | | 5 150.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 150.00 | | | 5 150.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5R Provisions for social security and tax charges on accrued leave | 2 891.00 | 3 572.00 | 2 891.00 | 2 891.00 |
5Z Total provisions for risks and expenses | 2 891.00 | 3 572.00 | 2 891.00 | 2 891.00 |
6T Receivables | 420.00 | | | 420.00 |
7B Total provisions for depreciation | 420.00 | | | 420.00 |
7C Grand total | 3 311.00 | 3 572.00 | 2 891.00 | 3 311.00 |
UE of which provisions and reversals: - Operating | | 3 572.00 | 2 891.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 10 523.00 | 10 523.00 | | 10 523.00 |
8D Social Security and Other Social Organizations | 22 299.00 | 22 299.00 | | 22 299.00 |
8K Other liabilities (including liabilities related to repo transactions) | 69.00 | 69.00 | | 69.00 |
UT Other financial assets | 5 150.00 | 5 150.00 | | 5 150.00 |
VA Doubtful or disputed receivables | 420.00 | 420.00 | | 420.00 |
VB VAT | 341.00 | 341.00 | | 341.00 |
VC Group and associates | 212 186.00 | 212 186.00 | | 212 186.00 |
VG Loans with a maturity of up to one year at origin | 4 812.00 | 4 812.00 | | 4 812.00 |
VI Group and Associates | 174 132.00 | 174 132.00 | | 174 132.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 039.00 | 1 039.00 | | 1 039.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 218 097.00 | 218 097.00 | | 218 097.00 |
VW VAT | 978.00 | 978.00 | | 978.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 213 855.00 | 213 855.00 | | 213 855.00 |
| |
| 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 | 1 038.00 | 199.00 | | 1 038.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | 97.00 | | 43.00 |
ST Other accounts | 25 438.00 | 9 932.00 | | 25 438.00 |
YW Business tax | 1 780.00 | 1 770.00 | | 1 780.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 818.00 | 1 969.00 | | 2 818.00 |
YY Amount of VAT collected | 28 230.00 | 16 290.00 | | 28 230.00 |
YZ Total deductible VAT on goods and services | 2 048.00 | 1 042.00 | | 2 048.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 25 482.00 | 10 030.00 | | 25 482.00 |
| |
| 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 | 2.00 | | | 2.00 |
