| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 073.00 | 2 093.00 | 1 980.00 | 4 073.00 |
BJ TOTAL (I) | 4 073.00 | 2 093.00 | 1 980.00 | 4 073.00 |
BX Customers and related accounts | 27 480.00 | | 27 480.00 | 27 480.00 |
BZ Other receivables | 1 479.00 | | 1 479.00 | 1 479.00 |
CF Cash and cash equivalents | 11 998.00 | | 11 998.00 | 11 998.00 |
CJ TOTAL (II) | 40 956.00 | | 40 956.00 | 40 956.00 |
CO Grand total (0 to V) | 45 030.00 | 2 093.00 | 42 937.00 | 45 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 3 410.00 | 2 868.00 | | 3 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 403.00 | 541.00 | | 403.00 |
DL TOTAL (I) | 6 013.00 | 5 610.00 | | 6 013.00 |
DX Trade payables and related accounts | 360.00 | 1 145.00 | | 360.00 |
DY Tax and social security liabilities | 36 109.00 | 52 936.00 | | 36 109.00 |
EA Other liabilities | 455.00 | 453.00 | | 455.00 |
EC TOTAL (IV) | 36 924.00 | 54 534.00 | | 36 924.00 |
EE Grand total (I to V) | 42 937.00 | 60 144.00 | | 42 937.00 |
EG Accrued income and payables due within one year | 36 924.00 | 54 534.00 | | 36 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 112 791.00 | | 112 791.00 | 112 791.00 |
FJ Net sales | 112 791.00 | | 112 791.00 | 112 791.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 799.00 | |
FQ Other income | | | 3 800.00 | |
FR Total operating income (I) | | | 117 391.00 | |
FW Other purchases and external expenses | | | 24 458.00 | |
FX Taxes, duties, and similar payments | | | 1 894.00 | |
FY Salaries and Wages | | | 63 649.00 | |
FZ Social Security Contributions | | | 25 331.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 786.00 | |
GE Other Expenses | | | 560.00 | |
GF Total Operating Expenses (II) | | | 116 678.00 | |
GG - OPERATING RESULT (I - II) | | | 713.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 799.00 | | | 799.00 |
A4 Equity method investments | 560.00 | | | 560.00 |
HA Exceptional income from management transactions | | 31.00 | | |
HD Total exceptional income (VII) | | 31.00 | | |
HE Exceptional expenses on management operations | 237.00 | 25.00 | | 237.00 |
HH Total exceptional expenses (VIII) | 237.00 | 25.00 | | 237.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -237.00 | 6.00 | | -237.00 |
HK Income tax | 78.00 | 96.00 | | 78.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 396.00 | 135 417.00 | | 117 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 993.00 | 134 875.00 | | 116 993.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 403.00 | 541.00 | | 403.00 |
| |
| 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 | 4 395.00 | | 1 208.00 | 4 395.00 |
I4 DECREASES Grand Total | | 1 530.00 | 4 073.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 530.00 | 4 073.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 395.00 | | 1 208.00 | 4 395.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 837.00 | 786.00 | 1 530.00 | 2 837.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 837.00 | 786.00 | 1 530.00 | 2 837.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
8C Staff and Related Accounts | 7 839.00 | 7 839.00 | | 7 839.00 |
8D Social Security and Other Social Organizations | 13 345.00 | 13 345.00 | | 13 345.00 |
8E Income Taxes | 78.00 | 78.00 | | 78.00 |
8K Other liabilities (including liabilities related to repo transactions) | 455.00 | 455.00 | | 455.00 |
UX Other trade receivables | 27 480.00 | 27 480.00 | | 27 480.00 |
UY Staff and related accounts | 1 419.00 | 1 419.00 | | 1 419.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 976.00 | 2 976.00 | | 2 976.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 959.00 | 28 959.00 | | 28 959.00 |
VW VAT | 11 871.00 | 11 871.00 | | 11 871.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 924.00 | 36 924.00 | | 36 924.00 |
| |
| 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 | 1 082.00 | 498.00 | | 1 082.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 059.00 | 1 243.00 | | 2 059.00 |
ST Other accounts | 21 713.00 | 25 382.00 | | 21 713.00 |
XQ Rental, rental and co-ownership charges | 687.00 | 112.00 | | 687.00 |
YW Business tax | 812.00 | 784.00 | | 812.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 894.00 | 1 282.00 | | 1 894.00 |
YY Amount of VAT collected | 22 558.00 | 27 099.00 | | 22 558.00 |
YZ Total deductible VAT on goods and services | 2 546.00 | 2 743.00 | | 2 546.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 458.00 | 26 737.00 | | 24 458.00 |
| |
| 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 |
