| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 086.00 | 12 086.00 | | 12 086.00 |
BH Other financial assets | 46.00 | | 46.00 | 46.00 |
BJ TOTAL (I) | 13 132.00 | 12 086.00 | 1 046.00 | 13 132.00 |
BZ Other receivables | 48.00 | | 48.00 | 48.00 |
CF Cash and cash equivalents | 24 515.00 | | 24 515.00 | 24 515.00 |
CH Prepaid expenses | 8 805.00 | | 8 805.00 | 8 805.00 |
CJ TOTAL (II) | 33 368.00 | | 33 368.00 | 33 368.00 |
CO Grand total (0 to V) | 46 500.00 | 12 086.00 | 34 414.00 | 46 500.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 18 289.00 | | | 18 289.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 650.00 | | | 1 650.00 |
DL TOTAL (I) | 30 939.00 | | | 30 939.00 |
DX Trade payables and related accounts | 1 240.00 | | | 1 240.00 |
DY Tax and social security liabilities | 2 234.00 | | | 2 234.00 |
EC TOTAL (IV) | 3 474.00 | | | 3 474.00 |
EE Grand total (I to V) | 34 414.00 | | | 34 414.00 |
EG Accrued income and payables due within one year | 3 474.00 | | | 3 474.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 135 880.00 | | 135 880.00 | 135 880.00 |
FJ Net sales | 135 880.00 | | 135 880.00 | 135 880.00 |
FR Total operating income (I) | | | 135 880.00 | |
FW Other purchases and external expenses | | | 18 935.00 | |
FX Taxes, duties, and similar payments | | | 856.00 | |
FY Salaries and Wages | | | 74 000.00 | |
FZ Social Security Contributions | | | 40 065.00 | |
GF Total Operating Expenses (II) | | | 133 856.00 | |
GG - OPERATING RESULT (I - II) | | | 2 023.00 | |
GL Other interest and similar income | | | 17.00 | |
GP Total financial income (V) | | | 17.00 | |
GR Interest and similar expenses | | | 427.00 | |
GU Total financial expenses (VI) | | | 427.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 40 065.00 | | | 40 065.00 |
HB Exceptional income from capital transactions | 73.00 | | | 73.00 |
HD Total exceptional income (VII) | 73.00 | | | 73.00 |
HF Exceptional expenses on capital transactions | 36.00 | | | 36.00 |
HH Total exceptional expenses (VIII) | 36.00 | | | 36.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 36.00 | | | 36.00 |
HL TOTAL REVENUE (I + III + V + VII) | 135 969.00 | | | 135 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 320.00 | | | 134 320.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 650.00 | | | 1 650.00 |
| |
| 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 | 13 132.00 | | | 13 132.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 046.00 | |
I4 DECREASES Grand Total | | | 13 132.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 086.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 086.00 | | | 12 086.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 046.00 | | | 1 046.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 086.00 | | | 12 086.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 086.00 | | | 12 086.00 |
| |
| 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 | 1 240.00 | 1 240.00 | | 1 240.00 |
UT Other financial assets | 46.00 | | 46.00 | 46.00 |
VB VAT | 48.00 | 48.00 | | 48.00 |
VS Prepaid expenses | 8 805.00 | 8 805.00 | | 8 805.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 899.00 | 8 853.00 | 46.00 | 8 899.00 |
VW VAT | 2 234.00 | 2 234.00 | | 2 234.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 474.00 | 3 474.00 | | 3 474.00 |
| |
| 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 | 193.00 | | | 193.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 850.00 | | | 850.00 |
ST Other accounts | 15 223.00 | | | 15 223.00 |
XQ Rental, rental and co-ownership charges | 684.00 | | | 684.00 |
YT Subcontracting | 2 178.00 | | | 2 178.00 |
YW Business tax | 663.00 | | | 663.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 856.00 | | | 856.00 |
YY Amount of VAT collected | 28 176.00 | | | 28 176.00 |
YZ Total deductible VAT on goods and services | 1 592.00 | | | 1 592.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 935.00 | | | 18 935.00 |
