| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 515.00 | | 515.00 | 515.00 |
BJ TOTAL (I) | 302 182.00 | | 302 182.00 | 302 182.00 |
BX Customers and related accounts | 104 059.00 | | 104 059.00 | 104 059.00 |
BZ Other receivables | 50 351.00 | | 50 351.00 | 50 351.00 |
CF Cash and cash equivalents | 3 171.00 | | 3 171.00 | 3 171.00 |
CJ TOTAL (II) | 157 581.00 | | 157 581.00 | 157 581.00 |
CO Grand total (0 to V) | 459 763.00 | | 459 763.00 | 459 763.00 |
CU Other investments | 301 667.00 | | 301 667.00 | 301 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 178 000.00 | | | 178 000.00 |
DD Legal reserve (1) | 8 823.00 | | | 8 823.00 |
DH Retained earnings | 164 927.00 | | | 164 927.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 541.00 | | | 2 541.00 |
DL TOTAL (I) | 354 290.00 | | | 354 290.00 |
DV Miscellaneous Loans and Financial Debts (4) | 26 717.00 | | | 26 717.00 |
DX Trade payables and related accounts | 5 565.00 | | | 5 565.00 |
DY Tax and social security liabilities | 43 220.00 | | | 43 220.00 |
EA Other liabilities | 29 971.00 | | | 29 971.00 |
EC TOTAL (IV) | 105 473.00 | | | 105 473.00 |
EE Grand total (I to V) | 459 763.00 | | | 459 763.00 |
EG Accrued income and payables due within one year | 105 473.00 | | | 105 473.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 155 187.00 | | 155 187.00 | 155 187.00 |
FJ Net sales | 155 187.00 | | 155 187.00 | 155 187.00 |
FR Total operating income (I) | | | 155 187.00 | |
FW Other purchases and external expenses | | | 8 680.00 | |
FX Taxes, duties, and similar payments | | | 4 367.00 | |
FY Salaries and Wages | | | 112 542.00 | |
FZ Social Security Contributions | | | 27 054.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 152 646.00 | |
GG - OPERATING RESULT (I - II) | | | 2 541.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 541.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 155 187.00 | | | 155 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 646.00 | | | 152 646.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 541.00 | | | 2 541.00 |
| |
| 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 | 302 175.00 | | 7.00 | 302 175.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2.00 | 3.00 | | 2.00 |
I3 DECREASES Total Financial Fixed Assets | | | 302 182.00 | |
I4 DECREASES Grand Total | | | 302 182.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 302 175.00 | | 7.00 | 302 175.00 |
| |
| 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 | 5 565.00 | 5 565.00 | | 5 565.00 |
8C Staff and Related Accounts | 11 357.00 | 11 357.00 | | 11 357.00 |
8D Social Security and Other Social Organizations | 7 469.00 | 7 469.00 | | 7 469.00 |
8K Other liabilities (including liabilities related to repo transactions) | 29 971.00 | 29 971.00 | | 29 971.00 |
UT Other financial assets | 515.00 | | 515.00 | 515.00 |
UX Other trade receivables | 104 059.00 | 104 059.00 | | 104 059.00 |
VB VAT | 659.00 | 659.00 | | 659.00 |
VI Group and Associates | 26 717.00 | 26 717.00 | | 26 717.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 615.00 | 1 615.00 | | 1 615.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 49 692.00 | 49 692.00 | | 49 692.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 925.00 | 154 410.00 | 515.00 | 154 925.00 |
VW VAT | 22 779.00 | 22 779.00 | | 22 779.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 105 473.00 | 105 473.00 | | 105 473.00 |
| |
| 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 | 3 874.00 | | | 3 874.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 930.00 | | | 5 930.00 |
ST Other accounts | 1 811.00 | | | 1 811.00 |
XQ Rental, rental and co-ownership charges | 938.00 | | | 938.00 |
YW Business tax | 493.00 | | | 493.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 367.00 | | | 4 367.00 |
YY Amount of VAT collected | 31 037.00 | | | 31 037.00 |
YZ Total deductible VAT on goods and services | 2 126.00 | | | 2 126.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 680.00 | | | 8 680.00 |
| |
| 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 | 4.00 | | | 4.00 |
