| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 762.00 | 2 218.00 | 8 544.00 | 10 762.00 |
BJ TOTAL (I) | 10 762.00 | 2 218.00 | 8 544.00 | 10 762.00 |
BZ Other receivables | 8 975.00 | | 8 975.00 | 8 975.00 |
CF Cash and cash equivalents | 35 025.00 | | 35 025.00 | 35 025.00 |
CJ TOTAL (II) | 44 000.00 | | 44 000.00 | 44 000.00 |
CO Grand total (0 to V) | 54 762.00 | 2 218.00 | 52 544.00 | 54 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 860.00 | | | 38 860.00 |
DL TOTAL (I) | 39 960.00 | | | 39 960.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 211.00 | | | 7 211.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 4 773.00 | | | 4 773.00 |
EC TOTAL (IV) | 12 584.00 | | | 12 584.00 |
EE Grand total (I to V) | 52 544.00 | | | 52 544.00 |
EG Accrued income and payables due within one year | 12 584.00 | | | 12 584.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 134 278.00 | 18 755.00 | 153 033.00 | 134 278.00 |
FJ Net sales | 134 278.00 | 18 755.00 | 153 033.00 | 134 278.00 |
FR Total operating income (I) | | | 153 033.00 | |
FW Other purchases and external expenses | | | 112 048.00 | |
FX Taxes, duties, and similar payments | | | 861.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 263.00 | |
GF Total Operating Expenses (II) | | | 114 173.00 | |
GG - OPERATING RESULT (I - II) | | | 38 860.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 860.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 153 033.00 | | | 153 033.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 114 173.00 | | | 114 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 860.00 | | | 38 860.00 |
| |
| 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 | 5 762.00 | | 5 000.00 | 5 762.00 |
I4 DECREASES Grand Total | | | 10 762.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 762.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 762.00 | | 5 000.00 | 5 762.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 954.00 | 1 263.00 | | 954.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 954.00 | 1 263.00 | | 954.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 8 975.00 | 8 975.00 | | 8 975.00 |
VI Group and Associates | 7 211.00 | 7 211.00 | | 7 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 975.00 | 8 975.00 | | 8 975.00 |
VW VAT | 4 773.00 | 4 773.00 | | 4 773.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 584.00 | 12 584.00 | | 12 584.00 |
| |
| 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 | 861.00 | | | 861.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47 460.00 | | | 47 460.00 |
ST Other accounts | 58 588.00 | | | 58 588.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 861.00 | | | 861.00 |
YY Amount of VAT collected | 26 855.00 | | | 26 855.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 112 048.00 | | | 112 048.00 |
