| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 471.00 | 9 471.00 | | 9 471.00 |
BJ TOTAL (I) | 9 471.00 | 9 471.00 | | 9 471.00 |
BX Customers and related accounts | 12 500.00 | 10 417.00 | 2 083.00 | 12 500.00 |
BZ Other receivables | 73 818.00 | | 73 818.00 | 73 818.00 |
CF Cash and cash equivalents | 90 132.00 | | 90 132.00 | 90 132.00 |
CJ TOTAL (II) | 176 451.00 | 10 417.00 | 166 034.00 | 176 451.00 |
CO Grand total (0 to V) | 185 922.00 | 19 888.00 | 166 034.00 | 185 922.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 75 000.00 | | | 75 000.00 |
DB Share, merger, contribution premiums, etc. | 75 000.00 | | | 75 000.00 |
DD Legal reserve (1) | 7 500.00 | | | 7 500.00 |
DF Regulated reserves (1) | 122.00 | | | 122.00 |
DH Retained earnings | -46 598.00 | | | -46 598.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 163.00 | | | 44 163.00 |
DL TOTAL (I) | 155 187.00 | | | 155 187.00 |
DX Trade payables and related accounts | 3 081.00 | | | 3 081.00 |
DY Tax and social security liabilities | 7 765.00 | | | 7 765.00 |
EC TOTAL (IV) | 10 847.00 | | | 10 847.00 |
EE Grand total (I to V) | 166 034.00 | | | 166 034.00 |
EG Accrued income and payables due within one year | 10 847.00 | | | 10 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 60 000.00 | | 60 000.00 | 60 000.00 |
FJ Net sales | 60 000.00 | | 60 000.00 | 60 000.00 |
FQ Other income | | | 5 427.00 | |
FR Total operating income (I) | | | 65 427.00 | |
FW Other purchases and external expenses | | | 11 678.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 10 417.00 | |
GF Total Operating Expenses (II) | | | 22 163.00 | |
GG - OPERATING RESULT (I - II) | | | 43 264.00 | |
GK Income from other securities and fixed asset receivables | | | 815.00 | |
GL Other interest and similar income | | | 84.00 | |
GP Total financial income (V) | | | 899.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 899.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 163.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 66 326.00 | | | 66 326.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 163.00 | | | 22 163.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 163.00 | | | 44 163.00 |
| |
| 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 | 9 471.00 | | | 9 471.00 |
I4 DECREASES Grand Total | | | 9 471.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 471.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 471.00 | | | 9 471.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 471.00 | | | 9 471.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 471.00 | | | 9 471.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 10 417.00 | | |
7B Total provisions for depreciation | | 10 417.00 | | |
7C Grand total | | 10 417.00 | | |
UE of which provisions and reversals: - Operating | | 10 417.00 | | |
| |
| 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 | 3 081.00 | 3 081.00 | | 3 081.00 |
UX Other trade receivables | 12 500.00 | 12 500.00 | | 12 500.00 |
VB VAT | 403.00 | 403.00 | | 403.00 |
VC Group and associates | 73 415.00 | 73 415.00 | | 73 415.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 318.00 | 86 318.00 | | 86 318.00 |
VW VAT | 7 765.00 | 7 765.00 | | 7 765.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 847.00 | 10 847.00 | | 10 847.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 648.00 | | | 6 648.00 |
ST Other accounts | 2 558.00 | | | 2 558.00 |
XQ Rental, rental and co-ownership charges | 2 200.00 | | | 2 200.00 |
YT Subcontracting | 272.00 | | | 272.00 |
YW Business tax | 68.00 | | | 68.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 68.00 | | | 68.00 |
YY Amount of VAT collected | 12 000.00 | | | 12 000.00 |
YZ Total deductible VAT on goods and services | 1 661.00 | | | 1 661.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 678.00 | | | 11 678.00 |
