| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 115.00 | 982.00 | 133.00 | 1 115.00 |
BJ TOTAL (I) | 1 115.00 | 982.00 | 133.00 | 1 115.00 |
BX Customers and related accounts | 28 747.00 | | 28 747.00 | 28 747.00 |
BZ Other receivables | 28 734.00 | | 28 734.00 | 28 734.00 |
CF Cash and cash equivalents | 14 055.00 | | 14 055.00 | 14 055.00 |
CH Prepaid expenses | 3 188.00 | | 3 188.00 | 3 188.00 |
CJ TOTAL (II) | 74 724.00 | | 74 724.00 | 74 724.00 |
CO Grand total (0 to V) | 75 839.00 | 982.00 | 74 857.00 | 75 839.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 200.00 | 8 200.00 | | 8 200.00 |
DD Legal reserve (1) | 820.00 | 820.00 | | 820.00 |
DG Other reserves | 19 829.00 | 19 829.00 | | 19 829.00 |
DH Retained earnings | -12 203.00 | 27 469.00 | | -12 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 261.00 | -39 673.00 | | -8 261.00 |
DL TOTAL (I) | 8 385.00 | 16 646.00 | | 8 385.00 |
DU Loans and Debts from Credit Institutions (3) | 75.00 | 75.00 | | 75.00 |
DX Trade payables and related accounts | 48 046.00 | 23 042.00 | | 48 046.00 |
DY Tax and social security liabilities | 17 943.00 | 27 332.00 | | 17 943.00 |
EA Other liabilities | 409.00 | | | 409.00 |
EC TOTAL (IV) | 66 472.00 | 50 450.00 | | 66 472.00 |
EE Grand total (I to V) | 74 857.00 | 67 095.00 | | 74 857.00 |
EG Accrued income and payables due within one year | 66 472.00 | 50 450.00 | | 66 472.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 136 291.00 | | 136 291.00 | 136 291.00 |
FJ Net sales | 136 291.00 | | 136 291.00 | 136 291.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 148.00 | |
FR Total operating income (I) | | | 136 439.00 | |
FU Purchases of raw materials and other supplies | | | 1 121.00 | |
FW Other purchases and external expenses | | | 100 471.00 | |
FX Taxes, duties, and similar payments | | | 2 208.00 | |
FY Salaries and Wages | | | 33 520.00 | |
FZ Social Security Contributions | | | 6 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 167.00 | |
GE Other Expenses | | | 474.00 | |
GF Total Operating Expenses (II) | | | 144 385.00 | |
GG - OPERATING RESULT (I - II) | | | -7 946.00 | |
GR Interest and similar expenses | | | 150.00 | |
GU Total financial expenses (VI) | | | 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 096.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 437.00 | 753.00 | | 437.00 |
HE Exceptional expenses on management operations | 165.00 | 69.00 | | 165.00 |
HH Total exceptional expenses (VIII) | 165.00 | 69.00 | | 165.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -165.00 | -69.00 | | -165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 136 439.00 | 134 516.00 | | 136 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 700.00 | 174 189.00 | | 144 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 261.00 | -39 673.00 | | -8 261.00 |
| |
| 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 | 1 115.00 | | | 1 115.00 |
I4 DECREASES Grand Total | | | 1 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 115.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 115.00 | | | 1 115.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 815.00 | 167.00 | | 815.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 815.00 | 167.00 | | 815.00 |
| |
| 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 | 48 046.00 | 48 046.00 | | 48 046.00 |
8C Staff and Related Accounts | 4 726.00 | 4 726.00 | | 4 726.00 |
8D Social Security and Other Social Organizations | 5 656.00 | 5 656.00 | | 5 656.00 |
8K Other liabilities (including liabilities related to repo transactions) | 409.00 | 409.00 | | 409.00 |
UX Other trade receivables | 28 747.00 | 28 747.00 | | 28 747.00 |
UZ Social Security, other social security organizations | 748.00 | 748.00 | | 748.00 |
VB VAT | 11 865.00 | 11 865.00 | | 11 865.00 |
VG Loans with a maturity of up to one year at origin | 75.00 | 75.00 | | 75.00 |
VM Income taxes | 4 884.00 | 4 884.00 | | 4 884.00 |
VQ Other Taxes, Duties, and Similar Debts | 974.00 | 974.00 | | 974.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 237.00 | 11 237.00 | | 11 237.00 |
VS Prepaid expenses | 3 188.00 | 3 188.00 | | 3 188.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 669.00 | 60 669.00 | | 60 669.00 |
VW VAT | 6 586.00 | 6 586.00 | | 6 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 472.00 | 66 472.00 | | 66 472.00 |
| |
| 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 | 718.00 | 571.00 | | 718.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 335.00 | 8 956.00 | | 7 335.00 |
ST Other accounts | 11 536.00 | 4 890.00 | | 11 536.00 |
XQ Rental, rental and co-ownership charges | 5 550.00 | 5 100.00 | | 5 550.00 |
YT Subcontracting | 76 050.00 | 89 490.00 | | 76 050.00 |
YW Business tax | 1 490.00 | 1 516.00 | | 1 490.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 208.00 | 2 087.00 | | 2 208.00 |
YY Amount of VAT collected | 27 258.00 | 26 380.00 | | 27 258.00 |
YZ Total deductible VAT on goods and services | 25 815.00 | 21 061.00 | | 25 815.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 100 471.00 | 108 436.00 | | 100 471.00 |
| |
| 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 |
