| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 38 417.00 | 38 417.00 | | 38 417.00 |
BJ TOTAL (I) | 38 417.00 | 38 417.00 | | 38 417.00 |
BX Customers and related accounts | 2 568.00 | | 2 568.00 | 2 568.00 |
BZ Other receivables | 7 399.00 | | 7 399.00 | 7 399.00 |
CF Cash and cash equivalents | 34 130.00 | | 34 130.00 | 34 130.00 |
CH Prepaid expenses | 11 759.00 | | 11 759.00 | 11 759.00 |
CJ TOTAL (II) | 55 855.00 | | 55 855.00 | 55 855.00 |
CO Grand total (0 to V) | 94 272.00 | 38 417.00 | 55 855.00 | 94 272.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 550.00 | 11 550.00 | | 11 550.00 |
DD Legal reserve (1) | 1 155.00 | 1 155.00 | | 1 155.00 |
DG Other reserves | | 21 197.00 | | |
DH Retained earnings | 11 024.00 | 14 294.00 | | 11 024.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 668.00 | 9 532.00 | | 11 668.00 |
DL TOTAL (I) | 35 397.00 | 57 729.00 | | 35 397.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 308.00 | 8 018.00 | | 11 308.00 |
DX Trade payables and related accounts | 4 592.00 | 4 076.00 | | 4 592.00 |
DY Tax and social security liabilities | 4 512.00 | 12 258.00 | | 4 512.00 |
EC TOTAL (IV) | 20 458.00 | 24 351.00 | | 20 458.00 |
EE Grand total (I to V) | 55 855.00 | 82 080.00 | | 55 855.00 |
EG Accrued income and payables due within one year | 20 458.00 | 24 351.00 | | 20 458.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 469.00 | | 76 469.00 | 76 469.00 |
FJ Net sales | 76 469.00 | | 76 469.00 | 76 469.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 76 469.00 | |
FW Other purchases and external expenses | | | 35 899.00 | |
FX Taxes, duties, and similar payments | | | 822.00 | |
FY Salaries and Wages | | | 1 200.00 | |
FZ Social Security Contributions | | | 22 373.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 659.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 61 953.00 | |
GG - OPERATING RESULT (I - II) | | | 14 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 22 373.00 | 27 615.00 | | 22 373.00 |
HK Income tax | 2 848.00 | 2 446.00 | | 2 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 469.00 | 106 651.00 | | 76 469.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 64 801.00 | 97 119.00 | | 64 801.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 668.00 | 9 532.00 | | 11 668.00 |
| |
| 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 | 38 417.00 | | | 38 417.00 |
I4 DECREASES Grand Total | | | 38 417.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 38 417.00 | | | 38 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 36 758.00 | 1 659.00 | | 36 758.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 36 758.00 | 1 659.00 | | 36 758.00 |
| |
| 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 | 4 592.00 | 4 592.00 | | 4 592.00 |
8D Social Security and Other Social Organizations | 24.00 | 24.00 | | 24.00 |
8E Income Taxes | 2 848.00 | 2 848.00 | | 2 848.00 |
UX Other trade receivables | 2 568.00 | | | 2 568.00 |
VB VAT | 80.00 | | | 80.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VI Group and Associates | 11 308.00 | 11 308.00 | | 11 308.00 |
VP Miscellaneous | 7 319.00 | | | 7 319.00 |
VS Prepaid expenses | 11 759.00 | | | 11 759.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 726.00 | 21 726.00 | | 21 726.00 |
VW VAT | 1 640.00 | 1 640.00 | | 1 640.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 458.00 | 20 458.00 | | 20 458.00 |
| |
| 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 | -234.00 | -767.00 | | -234.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 799.00 | 1 649.00 | | 1 799.00 |
ST Other accounts | 14 760.00 | 17 541.00 | | 14 760.00 |
XQ Rental, rental and co-ownership charges | 19 340.00 | 19 288.00 | | 19 340.00 |
YW Business tax | 1 056.00 | 1 058.00 | | 1 056.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 822.00 | 291.00 | | 822.00 |
YY Amount of VAT collected | 15 294.00 | 21 330.00 | | 15 294.00 |
YZ Total deductible VAT on goods and services | 1 301.00 | 1 323.00 | | 1 301.00 |
ZE Dividends | 34 000.00 | | | 34 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 35 899.00 | 38 478.00 | | 35 899.00 |
