| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 489.00 | 13 489.00 | | 13 489.00 |
BJ TOTAL (I) | 13 489.00 | 13 489.00 | | 13 489.00 |
BX Customers and related accounts | 10 910.00 | | 10 910.00 | 10 910.00 |
BZ Other receivables | 1 634.00 | | 1 634.00 | 1 634.00 |
CF Cash and cash equivalents | 40 892.00 | | 40 892.00 | 40 892.00 |
CJ TOTAL (II) | 53 436.00 | | 53 436.00 | 53 436.00 |
CO Grand total (0 to V) | 66 925.00 | 13 489.00 | 53 436.00 | 66 925.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 920.00 | 12 062.00 | | 920.00 |
DL TOTAL (I) | 17 421.00 | 28 563.00 | | 17 421.00 |
DX Trade payables and related accounts | 9 766.00 | 8 657.00 | | 9 766.00 |
DY Tax and social security liabilities | 20 263.00 | 27 543.00 | | 20 263.00 |
EA Other liabilities | 1 484.00 | 1 374.00 | | 1 484.00 |
EB Prepaid income (2) | 4 500.00 | 23 190.00 | | 4 500.00 |
EC TOTAL (IV) | 36 015.00 | 60 765.00 | | 36 015.00 |
EE Grand total (I to V) | 53 436.00 | 89 328.00 | | 53 436.00 |
EG Accrued income and payables due within one year | 36 015.00 | 60 765.00 | | 36 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 67 386.00 | | 67 386.00 | 67 386.00 |
FG Production sold - services | 120 868.00 | | 120 868.00 | 120 868.00 |
FJ Net sales | 188 255.00 | | 188 255.00 | 188 255.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 26.00 | |
FR Total operating income (I) | | | 188 281.00 | |
FS Purchases of goods (including customs duties) | | | 33 231.00 | |
FU Purchases of raw materials and other supplies | | | 40 239.00 | |
FW Other purchases and external expenses | | | 48 527.00 | |
FX Taxes, duties, and similar payments | | | 3 149.00 | |
FY Salaries and Wages | | | 44 235.00 | |
FZ Social Security Contributions | | | 17 509.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 186 922.00 | |
GG - OPERATING RESULT (I - II) | | | 1 359.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 359.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 472.00 | | |
HD Total exceptional income (VII) | | 472.00 | | |
HE Exceptional expenses on management operations | 239.00 | 178.00 | | 239.00 |
HH Total exceptional expenses (VIII) | 239.00 | 178.00 | | 239.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -239.00 | 293.00 | | -239.00 |
HK Income tax | 199.00 | 2 152.00 | | 199.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 281.00 | 313 308.00 | | 188 281.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 187 360.00 | 301 245.00 | | 187 360.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 920.00 | 12 062.00 | | 920.00 |
| |
| 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 | 13 489.00 | | | 13 489.00 |
I4 DECREASES Grand Total | | | 13 489.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 13 489.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 13 489.00 | | | 13 489.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 489.00 | | | 13 489.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 489.00 | | | 13 489.00 |
| |
| 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 | 9 766.00 | 9 766.00 | | 9 766.00 |
8D Social Security and Other Social Organizations | 16 432.00 | 16 432.00 | | 16 432.00 |
8E Income Taxes | 199.00 | 199.00 | | 199.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 020.00 | 1 020.00 | | 1 020.00 |
8L Deferred income | 4 500.00 | 4 500.00 | | 4 500.00 |
UX Other trade receivables | 10 910.00 | | | 10 910.00 |
VB VAT | 1 634.00 | | | 1 634.00 |
VI Group and Associates | 464.00 | 464.00 | | 464.00 |
VQ Other Taxes, Duties, and Similar Debts | 100.00 | 100.00 | | 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 544.00 | 12 544.00 | | 12 544.00 |
VW VAT | 3 531.00 | 3 531.00 | | 3 531.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 015.00 | 36 015.00 | | 36 015.00 |
| |
| 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 | 3 149.00 | 2 679.00 | | 3 149.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 446.00 | 2 763.00 | | 3 446.00 |
ST Other accounts | 9 477.00 | 14 146.00 | | 9 477.00 |
XQ Rental, rental and co-ownership charges | 14 254.00 | 14 889.00 | | 14 254.00 |
YT Subcontracting | 21 348.00 | 15 320.00 | | 21 348.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 149.00 | 2 679.00 | | 3 149.00 |
YY Amount of VAT collected | 19 653.00 | 64 466.00 | | 19 653.00 |
YZ Total deductible VAT on goods and services | 33 590.00 | 42 867.00 | | 33 590.00 |
ZE Dividends | 12 062.00 | | | 12 062.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 527.00 | 47 120.00 | | 48 527.00 |
| |
| 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 |
