| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 000.00 | 5 000.00 | | 5 000.00 |
BH Other financial assets | 2 881.00 | | 2 881.00 | 2 881.00 |
BJ TOTAL (I) | 7 881.00 | 5 000.00 | 2 881.00 | 7 881.00 |
BX Customers and related accounts | 23 966.00 | | 23 966.00 | 23 966.00 |
BZ Other receivables | 108.00 | | 108.00 | 108.00 |
CF Cash and cash equivalents | 4 606.00 | | 4 606.00 | 4 606.00 |
CJ TOTAL (II) | 28 681.00 | | 28 681.00 | 28 681.00 |
CO Grand total (0 to V) | 36 562.00 | 5 000.00 | 31 562.00 | 36 562.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DH Retained earnings | 6 931.00 | | | 6 931.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 334.00 | | | -10 334.00 |
DL TOTAL (I) | 1 597.00 | | | 1 597.00 |
DU Loans and Debts from Credit Institutions (3) | 101.00 | | | 101.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 000.00 | | | 5 000.00 |
DX Trade payables and related accounts | 7 275.00 | | | 7 275.00 |
DY Tax and social security liabilities | 17 587.00 | | | 17 587.00 |
EC TOTAL (IV) | 29 964.00 | | | 29 964.00 |
EE Grand total (I to V) | 31 562.00 | | | 31 562.00 |
EG Accrued income and payables due within one year | 29 964.00 | | | 29 964.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 101.00 | | | 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 177 922.00 | | 177 922.00 | 177 922.00 |
FJ Net sales | 177 922.00 | | 177 922.00 | 177 922.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18 305.00 | |
FQ Other income | | | 104.00 | |
FR Total operating income (I) | | | 196 333.00 | |
FU Purchases of raw materials and other supplies | | | 1 443.00 | |
FW Other purchases and external expenses | | | 52 514.00 | |
FX Taxes, duties, and similar payments | | | 3 118.00 | |
FY Salaries and Wages | | | 136 669.00 | |
FZ Social Security Contributions | | | 12 784.00 | |
GE Other Expenses | | | 362.00 | |
GF Total Operating Expenses (II) | | | 206 892.00 | |
GG - OPERATING RESULT (I - II) | | | -10 558.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 558.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 17 051.00 | | | 17 051.00 |
HA Exceptional income from management transactions | 224.00 | | | 224.00 |
HD Total exceptional income (VII) | 224.00 | | | 224.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 224.00 | | | 224.00 |
HL TOTAL REVENUE (I + III + V + VII) | 196 557.00 | | | 196 557.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 206 892.00 | | | 206 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 334.00 | | | -10 334.00 |
| |
| 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 | 7 881.00 | | | 7 881.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 881.00 | |
I4 DECREASES Grand Total | | | 7 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 000.00 | | | 5 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 881.00 | | | 2 881.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 000.00 | | | 5 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 1 254.00 | | 1 254.00 | 1 254.00 |
5Z Total provisions for risks and expenses | 1 254.00 | | 1 254.00 | 1 254.00 |
7C Grand total | 1 254.00 | | 1 254.00 | 1 254.00 |
UE of which provisions and reversals: - Operating | | | 1 254.00 | |
| |
| 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 | 7 275.00 | 7 275.00 | | 7 275.00 |
8C Staff and Related Accounts | 10 860.00 | 10 860.00 | | 10 860.00 |
8D Social Security and Other Social Organizations | 4 224.00 | 4 224.00 | | 4 224.00 |
UT Other financial assets | 2 881.00 | 6.00 | 2 881.00 | 2 881.00 |
UX Other trade receivables | 23 966.00 | 23 966.00 | | 23 966.00 |
VG Loans with a maturity of up to one year at origin | 101.00 | 101.00 | | 101.00 |
VI Group and Associates | 5 000.00 | 5 000.00 | | 5 000.00 |
VP Miscellaneous | 108.00 | 108.00 | | 108.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 668.00 | 1 668.00 | | 1 668.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 955.00 | 24 074.00 | 2 881.00 | 26 955.00 |
VW VAT | 834.00 | 834.00 | | 834.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 964.00 | 29 964.00 | | 29 964.00 |
| |
| 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 | 1 683.00 | | | 1 683.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 17 271.00 | | | 17 271.00 |
XQ Rental, rental and co-ownership charges | 13 139.00 | | | 13 139.00 |
YT Subcontracting | 22 060.00 | | | 22 060.00 |
YW Business tax | 1 435.00 | | | 1 435.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 118.00 | | | 3 118.00 |
YY Amount of VAT collected | 17 794.00 | | | 17 794.00 |
YZ Total deductible VAT on goods and services | 10 183.00 | | | 10 183.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 52 514.00 | | | 52 514.00 |
| |
| 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 | 8.00 | | | 8.00 |
