| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 000.00 | 672.00 | 2 328.00 | 3 000.00 |
BJ TOTAL (I) | 3 000.00 | 672.00 | 2 328.00 | 3 000.00 |
BZ Other receivables | 733.00 | | 733.00 | 733.00 |
CF Cash and cash equivalents | 29 341.00 | | 29 341.00 | 29 341.00 |
CJ TOTAL (II) | 30 074.00 | | 30 074.00 | 30 074.00 |
CO Grand total (0 to V) | 33 074.00 | 672.00 | 32 402.00 | 33 074.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 059.00 | | | 14 059.00 |
DL TOTAL (I) | 14 559.00 | | | 14 559.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 604.00 | | | 6 604.00 |
DX Trade payables and related accounts | 2 190.00 | | | 2 190.00 |
DY Tax and social security liabilities | 9 048.00 | | | 9 048.00 |
EC TOTAL (IV) | 17 842.00 | | | 17 842.00 |
EE Grand total (I to V) | 32 402.00 | | | 32 402.00 |
EG Accrued income and payables due within one year | 17 842.00 | | | 17 842.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 84 891.00 | | 84 891.00 | 84 891.00 |
FJ Net sales | 84 891.00 | | 84 891.00 | 84 891.00 |
FR Total operating income (I) | | | 84 891.00 | |
FW Other purchases and external expenses | | | 20 511.00 | |
FX Taxes, duties, and similar payments | | | 1 522.00 | |
FY Salaries and Wages | | | 37 100.00 | |
FZ Social Security Contributions | | | 8 489.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 672.00 | |
GF Total Operating Expenses (II) | | | 68 294.00 | |
GG - OPERATING RESULT (I - II) | | | 16 596.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 596.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 8 489.00 | | | 8 489.00 |
HE Exceptional expenses on management operations | 7.00 | | | 7.00 |
HH Total exceptional expenses (VIII) | 7.00 | | | 7.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7.00 | | | -7.00 |
HK Income tax | 2 530.00 | | | 2 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 891.00 | | | 84 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 831.00 | | | 70 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 059.00 | | | 14 059.00 |
| |
| 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 | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 3 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 672.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 672.00 | | |
| |
| 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 | 2 190.00 | 2 190.00 | | 2 190.00 |
8D Social Security and Other Social Organizations | 592.00 | 592.00 | | 592.00 |
8E Income Taxes | 2 530.00 | 2 530.00 | | 2 530.00 |
VB VAT | 133.00 | 133.00 | | 133.00 |
VI Group and Associates | 6 604.00 | 6 604.00 | | 6 604.00 |
VQ Other Taxes, Duties, and Similar Debts | 275.00 | 275.00 | | 275.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 600.00 | 600.00 | | 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 733.00 | 733.00 | | 733.00 |
VW VAT | 5 651.00 | 5 651.00 | | 5 651.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 842.00 | 17 842.00 | | 17 842.00 |
| |
| 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 | 1 522.00 | | | 1 522.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 586.00 | | | 3 586.00 |
ST Other accounts | 12 365.00 | | | 12 365.00 |
XQ Rental, rental and co-ownership charges | 4 560.00 | | | 4 560.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 522.00 | | | 1 522.00 |
YY Amount of VAT collected | 16 978.00 | | | 16 978.00 |
YZ Total deductible VAT on goods and services | 1 451.00 | | | 1 451.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 511.00 | | | 20 511.00 |
