| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 315.00 | 16 312.00 | 2 003.00 | 18 315.00 |
BJ TOTAL (I) | 18 315.00 | 16 312.00 | 2 003.00 | 18 315.00 |
BT Goods | 68 252.00 | | 68 252.00 | 68 252.00 |
BX Customers and related accounts | 563.00 | | 563.00 | 563.00 |
BZ Other receivables | 89.00 | | 89.00 | 89.00 |
CF Cash and cash equivalents | 773.00 | | 773.00 | 773.00 |
CH Prepaid expenses | 424.00 | | 424.00 | 424.00 |
CJ TOTAL (II) | 70 101.00 | | 70 101.00 | 70 101.00 |
CO Grand total (0 to V) | 88 416.00 | 16 312.00 | 72 104.00 | 88 416.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 573.00 | 573.00 | | 573.00 |
DG Other reserves | 9 140.00 | 9 140.00 | | 9 140.00 |
DH Retained earnings | -16 478.00 | -9 109.00 | | -16 478.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 999.00 | -7 369.00 | | 10 999.00 |
DL TOTAL (I) | 14 235.00 | 3 235.00 | | 14 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 55 484.00 | 65 351.00 | | 55 484.00 |
DX Trade payables and related accounts | 531.00 | 1 062.00 | | 531.00 |
DY Tax and social security liabilities | 1 854.00 | 3 370.00 | | 1 854.00 |
EC TOTAL (IV) | 57 869.00 | 69 783.00 | | 57 869.00 |
EE Grand total (I to V) | 72 104.00 | 73 018.00 | | 72 104.00 |
EG Accrued income and payables due within one year | 57 869.00 | 69 783.00 | | 57 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 65 064.00 | | 65 064.00 | 65 064.00 |
FG Production sold - services | 8 415.00 | | 8 415.00 | 8 415.00 |
FJ Net sales | 73 480.00 | | 73 480.00 | 73 480.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 73 481.00 | |
FS Purchases of goods (including customs duties) | | | 21 237.00 | |
FT Inventory change (goods) | | | -3 752.00 | |
FU Purchases of raw materials and other supplies | | | 900.00 | |
FW Other purchases and external expenses | | | 41 142.00 | |
FX Taxes, duties, and similar payments | | | 644.00 | |
FZ Social Security Contributions | | | 1 386.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 274.00 | |
GE Other Expenses | | | 99.00 | |
GF Total Operating Expenses (II) | | | 62 930.00 | |
GG - OPERATING RESULT (I - II) | | | 10 551.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 551.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 386.00 | 1 456.00 | | 1 386.00 |
A4 Equity method investments | 99.00 | | | 99.00 |
HB Exceptional income from capital transactions | 471.00 | | | 471.00 |
HD Total exceptional income (VII) | 471.00 | | | 471.00 |
HE Exceptional expenses on management operations | 23.00 | | | 23.00 |
HH Total exceptional expenses (VIII) | 23.00 | | | 23.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 448.00 | | | 448.00 |
HL TOTAL REVENUE (I + III + V + VII) | 73 952.00 | 47 634.00 | | 73 952.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 62 953.00 | 55 003.00 | | 62 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 999.00 | -7 369.00 | | 10 999.00 |
| |
| 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 | 18 315.00 | | | 18 315.00 |
I4 DECREASES Grand Total | | | 18 315.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 315.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 18 315.00 | | | 18 315.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 038.00 | 1 274.00 | | 15 038.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 038.00 | 1 274.00 | | 15 038.00 |
| |
| 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 | 531.00 | 531.00 | | 531.00 |
UX Other trade receivables | 563.00 | | | 563.00 |
VB VAT | 89.00 | | | 89.00 |
VI Group and Associates | 55 484.00 | 55 484.00 | | 55 484.00 |
VS Prepaid expenses | 424.00 | | | 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 076.00 | 1 076.00 | | 1 076.00 |
VW VAT | 1 854.00 | 1 854.00 | | 1 854.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 869.00 | 57 869.00 | | 57 869.00 |
| |
| 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 | 116.00 | | | 116.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 777.00 | 2 334.00 | | 1 777.00 |
ST Other accounts | 24 965.00 | 25 167.00 | | 24 965.00 |
XQ Rental, rental and co-ownership charges | 14 400.00 | 14 451.00 | | 14 400.00 |
YW Business tax | 528.00 | 524.00 | | 528.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 644.00 | 524.00 | | 644.00 |
YY Amount of VAT collected | 3 582.00 | 1 922.00 | | 3 582.00 |
YZ Total deductible VAT on goods and services | 1 770.00 | 2 774.00 | | 1 770.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 41 142.00 | 41 951.00 | | 41 142.00 |
