| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 423.00 | 423.00 | | 423.00 |
AT Other tangible assets | 2 860.00 | 2 613.00 | 246.00 | 2 860.00 |
BJ TOTAL (I) | 3 283.00 | 3 036.00 | 246.00 | 3 283.00 |
BX Customers and related accounts | 4 507.00 | | 4 507.00 | 4 507.00 |
CF Cash and cash equivalents | 34 007.00 | | 34 007.00 | 34 007.00 |
CH Prepaid expenses | 1 678.00 | | 1 678.00 | 1 678.00 |
CJ TOTAL (II) | 40 193.00 | | 40 193.00 | 40 193.00 |
CO Grand total (0 to V) | 43 477.00 | 3 036.00 | 40 440.00 | 43 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 16 194.00 | | | 16 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 365.00 | | | 6 365.00 |
DL TOTAL (I) | 31 359.00 | | | 31 359.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 092.00 | | | 5 092.00 |
DX Trade payables and related accounts | 700.00 | | | 700.00 |
DY Tax and social security liabilities | 3 287.00 | | | 3 287.00 |
EC TOTAL (IV) | 9 080.00 | | | 9 080.00 |
EE Grand total (I to V) | 40 440.00 | | | 40 440.00 |
EG Accrued income and payables due within one year | 9 080.00 | | | 9 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 652.00 | | 65 652.00 | 65 652.00 |
FJ Net sales | 65 652.00 | | 65 652.00 | 65 652.00 |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 68 652.00 | |
FW Other purchases and external expenses | | | 16 830.00 | |
FX Taxes, duties, and similar payments | | | 2 096.00 | |
FY Salaries and Wages | | | 33 000.00 | |
FZ Social Security Contributions | | | 10 032.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 611.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 62 572.00 | |
GG - OPERATING RESULT (I - II) | | | 6 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 310.00 | | | 310.00 |
HD Total exceptional income (VII) | 310.00 | | | 310.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 310.00 | | | 310.00 |
HK Income tax | 25.00 | | | 25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 962.00 | | | 68 962.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 597.00 | | | 62 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 365.00 | | | 6 365.00 |
| |
| 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 | 3 283.00 | | | 3 283.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 423.00 | | | 423.00 |
I4 DECREASES Grand Total | | | 3 283.00 | |
IN DECREASES Start-up, development, or research expenses | | | 423.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 860.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 860.00 | | | 2 860.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 425.00 | 611.00 | | 2 425.00 |
CY DEPRECIATION Start-up, development, or research expenses | 423.00 | | | 423.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 002.00 | 611.00 | | 2 002.00 |
| |
| 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 | 700.00 | 700.00 | | 700.00 |
8D Social Security and Other Social Organizations | 2 293.00 | 2 293.00 | | 2 293.00 |
8E Income Taxes | 25.00 | 25.00 | | 25.00 |
UX Other trade receivables | 4 507.00 | 4 507.00 | | 4 507.00 |
VI Group and Associates | 5 092.00 | 5 092.00 | | 5 092.00 |
VQ Other Taxes, Duties, and Similar Debts | 104.00 | 104.00 | | 104.00 |
VS Prepaid expenses | 1 678.00 | 1 678.00 | | 1 678.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 185.00 | 6 185.00 | | 6 185.00 |
VW VAT | 865.00 | 865.00 | | 865.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 080.00 | 9 080.00 | | 9 080.00 |
| |
| 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 | 1 143.00 | | | 1 143.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 957.00 | | | 957.00 |
ST Other accounts | 7 386.00 | | | 7 386.00 |
XQ Rental, rental and co-ownership charges | 7 236.00 | | | 7 236.00 |
YT Subcontracting | 1 250.00 | | | 1 250.00 |
YW Business tax | 953.00 | | | 953.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 096.00 | | | 2 096.00 |
YY Amount of VAT collected | 13 668.00 | | | 13 668.00 |
YZ Total deductible VAT on goods and services | 868.00 | | | 868.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 16 830.00 | | | 16 830.00 |
ZR Subsidiaries and equity interests | 6.00 | | | 6.00 |
| |
| 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 |
