| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 908.00 | 29.00 | 878.00 | 908.00 |
BJ TOTAL (I) | 908.00 | 29.00 | 878.00 | 908.00 |
BX Customers and related accounts | 1 908.00 | | 1 908.00 | 1 908.00 |
CF Cash and cash equivalents | 52 035.00 | | 52 035.00 | 52 035.00 |
CJ TOTAL (II) | 53 943.00 | | 53 943.00 | 53 943.00 |
CO Grand total (0 to V) | 54 852.00 | 29.00 | 54 822.00 | 54 852.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 162.00 | | | 31 162.00 |
DL TOTAL (I) | 32 162.00 | | | 32 162.00 |
DX Trade payables and related accounts | 1 300.00 | | | 1 300.00 |
DY Tax and social security liabilities | 21 344.00 | | | 21 344.00 |
EA Other liabilities | 15.00 | | | 15.00 |
EC TOTAL (IV) | 22 659.00 | | | 22 659.00 |
EE Grand total (I to V) | 54 822.00 | | | 54 822.00 |
EG Accrued income and payables due within one year | 22 659.00 | | | 22 659.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 880.00 | | 69 880.00 | 69 880.00 |
FJ Net sales | 69 880.00 | | 69 880.00 | 69 880.00 |
FQ Other income | | | 11.00 | |
FR Total operating income (I) | | | 69 891.00 | |
FW Other purchases and external expenses | | | 18 411.00 | |
FX Taxes, duties, and similar payments | | | 136.00 | |
FY Salaries and Wages | | | 10 700.00 | |
FZ Social Security Contributions | | | 3 951.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 29.00 | |
GF Total Operating Expenses (II) | | | 33 229.00 | |
GG - OPERATING RESULT (I - II) | | | 36 661.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 499.00 | | | 5 499.00 |
HL TOTAL REVENUE (I + III + V + VII) | 69 891.00 | | | 69 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 728.00 | | | 38 728.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 162.00 | | | 31 162.00 |
| |
| 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 | | | 908.00 | |
I4 DECREASES Grand Total | | | 908.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 908.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 908.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 29.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 29.00 | | |
| |
| 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 | 1 300.00 | 1 300.00 | | 1 300.00 |
8C Staff and Related Accounts | 2 178.00 | 2 178.00 | | 2 178.00 |
8D Social Security and Other Social Organizations | 6 284.00 | 6 284.00 | | 6 284.00 |
8E Income Taxes | 5 499.00 | 5 499.00 | | 5 499.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15.00 | 15.00 | | 15.00 |
UO (previously established provision for depreciation) | 1.00 | | | 1.00 |
UX Other trade receivables | 1 908.00 | 1 908.00 | | 1 908.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 111.00 | 2 111.00 | | 2 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 908.00 | 1 908.00 | | 1 908.00 |
VW VAT | 5 272.00 | 5 272.00 | | 5 272.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 659.00 | 22 659.00 | | 22 659.00 |
| |
| 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 | 136.00 | | | 136.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 970.00 | | | 5 970.00 |
ST Other accounts | 4 176.00 | | | 4 176.00 |
XQ Rental, rental and co-ownership charges | 8 139.00 | | | 8 139.00 |
YT Subcontracting | 124.00 | | | 124.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 136.00 | | | 136.00 |
YY Amount of VAT collected | 13 976.00 | | | 13 976.00 |
YZ Total deductible VAT on goods and services | 1 234.00 | | | 1 234.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 411.00 | | | 18 411.00 |
| |
| 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 | 1.00 | | | 1.00 |
