| |
| 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 |
BX Customers and related accounts | 353 806.00 | 753.00 | 353 053.00 | 353 806.00 |
BZ Other receivables | 460 089.00 | | 460 089.00 | 460 089.00 |
CJ TOTAL (II) | 813 895.00 | 753.00 | 813 142.00 | 813 895.00 |
CO Grand total (0 to V) | 938 895.00 | 753.00 | 938 142.00 | 938 895.00 |
| |
| 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) | 27 337.00 | | | 27 337.00 |
DL TOTAL (I) | 152 337.00 | 125 000.00 | | 152 337.00 |
DU Loans and Debts from Credit Institutions (3) | 11 489.00 | | | 11 489.00 |
DX Trade payables and related accounts | 58 643.00 | | | 58 643.00 |
DY Tax and social security liabilities | 490 464.00 | | | 490 464.00 |
EA Other liabilities | 225 207.00 | | | 225 207.00 |
EC TOTAL (IV) | 785 804.00 | | | 785 804.00 |
EE Grand total (I to V) | 938 142.00 | 125 000.00 | | 938 142.00 |
EG Accrued income and payables due within one year | 785 804.00 | | | 785 804.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 11 489.00 | | | 11 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 777 233.00 | | 777 233.00 | 777 233.00 |
FJ Net sales | 777 233.00 | | 777 233.00 | 777 233.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 328 141.00 | |
FQ Other income | | | 96.00 | |
FR Total operating income (I) | | | 1 105 472.00 | |
FS Purchases of goods (including customs duties) | | | 5 445.00 | |
FW Other purchases and external expenses | | | 144 425.00 | |
FX Taxes, duties, and similar payments | | | 12 871.00 | |
FY Salaries and Wages | | | 750 681.00 | |
FZ Social Security Contributions | | | 149 762.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 753.00 | |
GE Other Expenses | | | 14 194.00 | |
GF Total Operating Expenses (II) | | | 1 078 134.00 | |
GG - OPERATING RESULT (I - II) | | | 27 337.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 337.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 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) | 1 105 472.00 | | | 1 105 472.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 078 134.00 | | | 1 078 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 337.00 | | | 27 337.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 753.00 | | |
7B Total provisions for depreciation | | 753.00 | | |
7C Grand total | | 753.00 | | |
UE of which provisions and reversals: - Operating | | 753.00 | | |
| |
| 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 | 58 643.00 | 58 643.00 | | 58 643.00 |
8C Staff and Related Accounts | 295 956.00 | 295 956.00 | | 295 956.00 |
8D Social Security and Other Social Organizations | 120 327.00 | 120 327.00 | | 120 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 225 207.00 | 225 207.00 | | 225 207.00 |
UX Other trade receivables | 353 806.00 | 353 806.00 | | 353 806.00 |
VB VAT | 11 236.00 | 11 236.00 | | 11 236.00 |
VC Group and associates | 448 679.00 | 448 679.00 | | 448 679.00 |
VG Loans with a maturity of up to one year at origin | 11 489.00 | 11 489.00 | | 11 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 742.00 | 742.00 | | 742.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 174.00 | 174.00 | | 174.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 813 895.00 | 813 895.00 | | 813 895.00 |
VW VAT | 73 438.00 | 73 438.00 | | 73 438.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 785 804.00 | 785 804.00 | | 785 804.00 |
| |
| 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 | 12 610.00 | | | 12 610.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 87 408.00 | | | 87 408.00 |
ST Other accounts | 46 971.00 | | | 46 971.00 |
XQ Rental, rental and co-ownership charges | 10 045.00 | | | 10 045.00 |
YW Business tax | 261.00 | | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 871.00 | | | 12 871.00 |
YY Amount of VAT collected | 155 919.00 | | | 155 919.00 |
YZ Total deductible VAT on goods and services | 25 842.00 | | | 25 842.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 144 425.00 | | | 144 425.00 |
| |
| 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 | 40.00 | | | 40.00 |
