| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 125 000.00 | | 125 000.00 | 125 000.00 |
BZ Other receivables | 266 683.00 | | 266 683.00 | 266 683.00 |
CJ TOTAL (II) | 266 683.00 | | 266 683.00 | 266 683.00 |
CO Grand total (0 to V) | 391 683.00 | | 391 683.00 | 391 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 940.00 | 5 001.00 | | 23 940.00 |
DL TOTAL (I) | 148 940.00 | 130 001.00 | | 148 940.00 |
DV Miscellaneous Loans and Financial Debts (4) | 300.00 | | | 300.00 |
DX Trade payables and related accounts | 41 003.00 | | | 41 003.00 |
DY Tax and social security liabilities | 201 439.00 | 111 336.00 | | 201 439.00 |
EC TOTAL (IV) | 242 743.00 | 111 336.00 | | 242 743.00 |
EE Grand total (I to V) | 391 683.00 | 241 337.00 | | 391 683.00 |
EG Accrued income and payables due within one year | 242 743.00 | 111 336.00 | | 242 743.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 116 922.00 | |
FQ Other income | | | 45.00 | |
FR Total operating income (I) | | | 1 116 968.00 | |
FS Purchases of goods (including customs duties) | | | 736.00 | |
FW Other purchases and external expenses | | | 87 629.00 | |
FX Taxes, duties, and similar payments | | | 19 262.00 | |
FY Salaries and Wages | | | 724 319.00 | |
FZ Social Security Contributions | | | 261 069.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 1 093 027.00 | |
GG - OPERATING RESULT (I - II) | | | 23 940.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 940.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | 61 458.00 | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 116 968.00 | 116 458.00 | | 1 116 968.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 093 027.00 | 111 456.00 | | 1 093 027.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 940.00 | 5 001.00 | | 23 940.00 |
| |
| 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 | 41 003.00 | 41 003.00 | | 41 003.00 |
8C Staff and Related Accounts | 110 699.00 | 110 699.00 | | 110 699.00 |
8D Social Security and Other Social Organizations | 84 691.00 | 84 691.00 | | 84 691.00 |
UY Staff and related accounts | -26 260.00 | -26 260.00 | | -26 260.00 |
VB VAT | 23 051.00 | 23 051.00 | | 23 051.00 |
VC Group and associates | 235 632.00 | 235 632.00 | | 235 632.00 |
VI Group and Associates | 300.00 | 300.00 | | 300.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 671.00 | 1 671.00 | | 1 671.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 260.00 | 34 260.00 | | 34 260.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 266 683.00 | 266 683.00 | | 266 683.00 |
VW VAT | 4 376.00 | 4 376.00 | | 4 376.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 242 743.00 | 242 743.00 | | 242 743.00 |
| |
| 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 | 18 876.00 | | | 18 876.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 185.00 | | | 185.00 |
ST Other accounts | 10 025.00 | | | 10 025.00 |
XQ Rental, rental and co-ownership charges | 77 418.00 | | | 77 418.00 |
YW Business tax | 386.00 | | | 386.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 19 262.00 | | | 19 262.00 |
YZ Total deductible VAT on goods and services | 23 051.00 | | | 23 051.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 87 629.00 | | | 87 629.00 |
| |
| 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 | 23.00 | | | 23.00 |
