| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 68 975.00 | | 68 975.00 | 68 975.00 |
BZ Other receivables | 224 101.00 | | 224 101.00 | 224 101.00 |
CJ TOTAL (II) | 293 077.00 | | 293 077.00 | 293 077.00 |
CO Grand total (0 to V) | 293 077.00 | | 293 077.00 | 293 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -12 937.00 | 29 608.00 | | -12 937.00 |
DL TOTAL (I) | 112 062.00 | 154 608.00 | | 112 062.00 |
DU Loans and Debts from Credit Institutions (3) | 5 173.00 | | | 5 173.00 |
DX Trade payables and related accounts | 49 554.00 | 66 754.00 | | 49 554.00 |
DY Tax and social security liabilities | 86 224.00 | 53 525.00 | | 86 224.00 |
EA Other liabilities | 40 062.00 | 21 411.00 | | 40 062.00 |
EC TOTAL (IV) | 181 014.00 | 141 691.00 | | 181 014.00 |
EE Grand total (I to V) | 293 077.00 | 296 300.00 | | 293 077.00 |
EG Accrued income and payables due within one year | 181 014.00 | 141 691.00 | | 181 014.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5 173.00 | | | 5 173.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 500 467.00 | | 500 467.00 | 500 467.00 |
FJ Net sales | 500 467.00 | | 500 467.00 | 500 467.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 500 474.00 | |
FS Purchases of goods (including customs duties) | | | 1 630.00 | |
FW Other purchases and external expenses | | | 81 232.00 | |
FX Taxes, duties, and similar payments | | | 10 188.00 | |
FY Salaries and Wages | | | 326 663.00 | |
FZ Social Security Contributions | | | 93 610.00 | |
GE Other Expenses | | | 85.00 | |
GF Total Operating Expenses (II) | | | 513 412.00 | |
GG - OPERATING RESULT (I - II) | | | -12 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -12 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 964.00 | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 500 474.00 | 311 284.00 | | 500 474.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 513 412.00 | 281 675.00 | | 513 412.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -12 937.00 | 29 608.00 | | -12 937.00 |
| |
| 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 | 49 554.00 | 49 554.00 | | 49 554.00 |
8C Staff and Related Accounts | 36 176.00 | 36 176.00 | | 36 176.00 |
8D Social Security and Other Social Organizations | 27 808.00 | 27 808.00 | | 27 808.00 |
8K Other liabilities (including liabilities related to repo transactions) | 40 062.00 | 40 062.00 | | 40 062.00 |
UX Other trade receivables | 68 975.00 | 68 975.00 | | 68 975.00 |
VB VAT | 9 224.00 | 9 224.00 | | 9 224.00 |
VC Group and associates | 214 876.00 | 214 876.00 | | 214 876.00 |
VG Loans with a maturity of up to one year at origin | 5 173.00 | 5 173.00 | | 5 173.00 |
VQ Other Taxes, Duties, and Similar Debts | 301.00 | 301.00 | | 301.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 293 077.00 | 293 077.00 | | 293 077.00 |
VW VAT | 21 936.00 | 21 936.00 | | 21 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 181 014.00 | 181 014.00 | | 181 014.00 |
| |
| 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 | 9 086.00 | | | 9 086.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 67 746.00 | | | 67 746.00 |
ST Other accounts | 2 685.00 | | | 2 685.00 |
XQ Rental, rental and co-ownership charges | 10 800.00 | | | 10 800.00 |
YW Business tax | 1 102.00 | | | 1 102.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 188.00 | | | 10 188.00 |
YY Amount of VAT collected | 100 093.00 | | | 100 093.00 |
YZ Total deductible VAT on goods and services | 18 874.00 | | | 18 874.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 81 232.00 | | | 81 232.00 |
| |
| 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 | 9.00 | | | 9.00 |
