| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 596.00 | 1 596.00 | | 1 596.00 |
BH Other financial assets | 220.00 | | 220.00 | 220.00 |
BJ TOTAL (I) | 1 816.00 | 1 596.00 | 220.00 | 1 816.00 |
BX Customers and related accounts | 52 804.00 | | 52 804.00 | 52 804.00 |
BZ Other receivables | 39 025.00 | | 39 025.00 | 39 025.00 |
CF Cash and cash equivalents | 105 920.00 | | 105 920.00 | 105 920.00 |
CJ TOTAL (II) | 197 750.00 | | 197 750.00 | 197 750.00 |
CO Grand total (0 to V) | 199 566.00 | 1 596.00 | 197 970.00 | 199 566.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 19 000.00 | | | 19 000.00 |
DD Legal reserve (1) | 1 900.00 | | | 1 900.00 |
DH Retained earnings | 31 349.00 | | | 31 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 17 039.00 | | | 17 039.00 |
DL TOTAL (I) | 69 288.00 | | | 69 288.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 999.00 | | | 5 999.00 |
DX Trade payables and related accounts | 101 137.00 | | | 101 137.00 |
DY Tax and social security liabilities | 21 544.00 | | | 21 544.00 |
EC TOTAL (IV) | 128 682.00 | | | 128 682.00 |
EE Grand total (I to V) | 197 970.00 | | | 197 970.00 |
EG Accrued income and payables due within one year | 128 682.00 | | | 128 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 410 765.00 | | 410 765.00 | 410 765.00 |
FJ Net sales | 410 765.00 | | 410 765.00 | 410 765.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 410 767.00 | |
FW Other purchases and external expenses | | | 387 319.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
FY Salaries and Wages | | | 3 000.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 390 720.00 | |
GG - OPERATING RESULT (I - II) | | | 20 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 007.00 | | | 3 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 410 767.00 | | | 410 767.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 727.00 | | | 393 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 039.00 | | | 17 039.00 |
| |
| 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 | 1 816.00 | | | 1 816.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 596.00 | | | 1 596.00 |
I3 DECREASES Total Financial Fixed Assets | | | 220.00 | |
I4 DECREASES Grand Total | | | 1 816.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 596.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 220.00 | | | 220.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 596.00 | | | 1 596.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 596.00 | | | 1 596.00 |
| |
| 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 | 101 137.00 | 101 137.00 | | 101 137.00 |
8E Income Taxes | 3 007.00 | 3 007.00 | | 3 007.00 |
UT Other financial assets | 220.00 | | 220.00 | 220.00 |
UX Other trade receivables | 52 804.00 | 52 804.00 | | 52 804.00 |
VB VAT | 37 220.00 | 37 220.00 | | 37 220.00 |
VI Group and Associates | 5 999.00 | 5 999.00 | | 5 999.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 804.00 | 1 804.00 | | 1 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 92 050.00 | 91 829.00 | 220.00 | 92 050.00 |
VW VAT | 18 537.00 | 18 537.00 | | 18 537.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 128 682.00 | 128 682.00 | | 128 682.00 |
| |
| 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 | 96.00 | | | 96.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 389.00 | | | 389.00 |
ST Other accounts | 1 343.00 | | | 1 343.00 |
XQ Rental, rental and co-ownership charges | 383 814.00 | | | 383 814.00 |
YU External personnel | 1 771.00 | | | 1 771.00 |
YW Business tax | 304.00 | | | 304.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 400.00 | | | 400.00 |
YY Amount of VAT collected | 82 153.00 | | | 82 153.00 |
YZ Total deductible VAT on goods and services | 77 236.00 | | | 77 236.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 387 319.00 | | | 387 319.00 |
