| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 964.00 | 6 905.00 | 9 059.00 | 15 964.00 |
BJ TOTAL (I) | 15 964.00 | 6 905.00 | 9 059.00 | 15 964.00 |
BZ Other receivables | 3 931.00 | | 3 931.00 | 3 931.00 |
CD Marketable securities | 150 000.00 | | 150 000.00 | 150 000.00 |
CF Cash and cash equivalents | 31 501.00 | | 31 501.00 | 31 501.00 |
CH Prepaid expenses | 63.00 | | 63.00 | 63.00 |
CJ TOTAL (II) | 185 494.00 | | 185 494.00 | 185 494.00 |
CO Grand total (0 to V) | 201 459.00 | 6 905.00 | 194 554.00 | 201 459.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 300.00 | | | 300.00 |
DD Legal reserve (1) | 60.00 | | | 60.00 |
DH Retained earnings | 166 474.00 | | | 166 474.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 971.00 | | | 15 971.00 |
DL TOTAL (I) | 182 805.00 | | | 182 805.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 428.00 | | | 4 428.00 |
DX Trade payables and related accounts | 6 211.00 | | | 6 211.00 |
DY Tax and social security liabilities | 1 110.00 | | | 1 110.00 |
EC TOTAL (IV) | 11 749.00 | | | 11 749.00 |
EE Grand total (I to V) | 194 554.00 | | | 194 554.00 |
EG Accrued income and payables due within one year | 11 749.00 | | | 11 749.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 500.00 | | 56 500.00 | 56 500.00 |
FJ Net sales | 56 500.00 | | 56 500.00 | 56 500.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 56 501.00 | |
FW Other purchases and external expenses | | | 32 760.00 | |
FX Taxes, duties, and similar payments | | | 1 037.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 506.00 | |
GE Other Expenses | | | 313.00 | |
GF Total Operating Expenses (II) | | | 37 616.00 | |
GG - OPERATING RESULT (I - II) | | | 18 885.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 885.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 914.00 | | | 2 914.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 501.00 | | | 56 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 530.00 | | | 40 530.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 971.00 | | | 15 971.00 |
| |
| 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 | 15 964.00 | | | 15 964.00 |
I4 DECREASES Grand Total | | | 15 964.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 964.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 964.00 | | | 15 964.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 399.00 | 3 506.00 | | 3 399.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 399.00 | 3 506.00 | | 3 399.00 |
| |
| 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 | 6 211.00 | 6 211.00 | | 6 211.00 |
VB VAT | 1 970.00 | 1 970.00 | | 1 970.00 |
VI Group and Associates | 4 428.00 | 4 428.00 | | 4 428.00 |
VM Income taxes | 1 961.00 | 1 961.00 | | 1 961.00 |
VS Prepaid expenses | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 994.00 | 3 994.00 | | 3 994.00 |
VW VAT | 1 110.00 | 1 110.00 | | 1 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 749.00 | 11 749.00 | | 11 749.00 |
| |
| 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 | 1 037.00 | | | 1 037.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 368.00 | | | 3 368.00 |
ST Other accounts | 12 632.00 | | | 12 632.00 |
XQ Rental, rental and co-ownership charges | 15 000.00 | | | 15 000.00 |
YT Subcontracting | 1 760.00 | | | 1 760.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 037.00 | | | 1 037.00 |
YY Amount of VAT collected | 11 304.00 | | | 11 304.00 |
YZ Total deductible VAT on goods and services | 3 683.00 | | | 3 683.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 760.00 | | | 32 760.00 |
