| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 717.00 | 5 717.00 | | 5 717.00 |
BJ TOTAL (I) | 438 970.00 | 5 717.00 | 433 253.00 | 438 970.00 |
BZ Other receivables | 1 169.00 | | 1 169.00 | 1 169.00 |
CF Cash and cash equivalents | 18 991.00 | | 18 991.00 | 18 991.00 |
CH Prepaid expenses | 121.00 | | 121.00 | 121.00 |
CJ TOTAL (II) | 20 281.00 | | 20 281.00 | 20 281.00 |
CO Grand total (0 to V) | 459 251.00 | 5 717.00 | 453 534.00 | 459 251.00 |
CU Other investments | 433 253.00 | | 433 253.00 | 433 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | 252 562.00 | | | 252 562.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 134.00 | | | 4 134.00 |
DK Regulated provisions | 2 039.00 | | | 2 039.00 |
DL TOTAL (I) | 262 035.00 | | | 262 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 069.00 | | | 3 069.00 |
DX Trade payables and related accounts | 161.00 | | | 161.00 |
DY Tax and social security liabilities | 84 939.00 | | | 84 939.00 |
EA Other liabilities | 103 329.00 | | | 103 329.00 |
EC TOTAL (IV) | 191 498.00 | | | 191 498.00 |
EE Grand total (I to V) | 453 534.00 | | | 453 534.00 |
EG Accrued income and payables due within one year | 191 498.00 | | | 191 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 127 630.00 | | 127 630.00 | 127 630.00 |
FJ Net sales | 127 630.00 | | 127 630.00 | 127 630.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 127 631.00 | |
FU Purchases of raw materials and other supplies | | | 1 152.00 | |
FW Other purchases and external expenses | | | 8 278.00 | |
FX Taxes, duties, and similar payments | | | 1 811.00 | |
FY Salaries and Wages | | | 83 143.00 | |
FZ Social Security Contributions | | | 29 113.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 524.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 124 023.00 | |
GG - OPERATING RESULT (I - II) | | | 3 608.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 125.00 | |
GP Total financial income (V) | | | 125.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 125.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 733.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | -700.00 | | | -700.00 |
HH Total exceptional expenses (VIII) | -700.00 | | | -700.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 700.00 | | | 700.00 |
HK Income tax | 299.00 | | | 299.00 |
HL TOTAL REVENUE (I + III + V + VII) | 127 756.00 | | | 127 756.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 623.00 | | | 123 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 134.00 | | | 4 134.00 |
| |
| 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 | 438 970.00 | | | 438 970.00 |
I3 DECREASES Total Financial Fixed Assets | | | 433 253.00 | |
I4 DECREASES Grand Total | | | 438 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 717.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 717.00 | | | 5 717.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 433 253.00 | | | 433 253.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 193.00 | 524.00 | | 5 193.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 193.00 | 524.00 | | 5 193.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 2 739.00 | -700.00 | | 2 739.00 |
7C Grand total | 2 739.00 | -700.00 | | 2 739.00 |
UJ - Exceptional | | -700.00 | | |
| |
| 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 | 161.00 | 161.00 | | 161.00 |
8C Staff and Related Accounts | 69 104.00 | 69 104.00 | | 69 104.00 |
8D Social Security and Other Social Organizations | 12 279.00 | 12 279.00 | | 12 279.00 |
8K Other liabilities (including liabilities related to repo transactions) | 103 329.00 | 103 329.00 | | 103 329.00 |
VB VAT | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 3 069.00 | 3 069.00 | | 3 069.00 |
VM Income taxes | 1 144.00 | 1 144.00 | | 1 144.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 176.00 | 1 176.00 | | 1 176.00 |
VS Prepaid expenses | 121.00 | 121.00 | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 289.00 | 1 289.00 | | 1 289.00 |
VW VAT | 2 380.00 | 2 380.00 | | 2 380.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 191 498.00 | 191 498.00 | | 191 498.00 |
| |
| 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 | 936.00 | | | 936.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 848.00 | | | 4 848.00 |
ST Other accounts | 3 430.00 | | | 3 430.00 |
YW Business tax | 875.00 | | | 875.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 811.00 | | | 1 811.00 |
YY Amount of VAT collected | 25 526.00 | | | 25 526.00 |
YZ Total deductible VAT on goods and services | 1 508.00 | | | 1 508.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 8 278.00 | | | 8 278.00 |
| |
| 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 | 3.00 | | | 3.00 |
