| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 11 927.00 | | 11 927.00 | 11 927.00 |
BZ Other receivables | 2 352.00 | | 2 352.00 | 2 352.00 |
CF Cash and cash equivalents | 96 829.00 | | 96 829.00 | 96 829.00 |
CJ TOTAL (II) | 111 109.00 | | 111 109.00 | 111 109.00 |
CO Grand total (0 to V) | 111 109.00 | | 111 109.00 | 111 109.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 400.00 | 200.00 | | 400.00 |
DH Retained earnings | 50 874.00 | 33 985.00 | | 50 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 943.00 | 28 924.00 | | 30 943.00 |
DL TOTAL (I) | 84 217.00 | 65 108.00 | | 84 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 377.00 | 377.00 | | 377.00 |
DX Trade payables and related accounts | 13 509.00 | 15 847.00 | | 13 509.00 |
DY Tax and social security liabilities | 6 811.00 | 9 171.00 | | 6 811.00 |
EA Other liabilities | 6 195.00 | | | 6 195.00 |
EC TOTAL (IV) | 26 892.00 | 25 395.00 | | 26 892.00 |
EE Grand total (I to V) | 111 109.00 | 90 504.00 | | 111 109.00 |
EG Accrued income and payables due within one year | 26 892.00 | 25 395.00 | | 26 892.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 150 676.00 | | 150 676.00 | 150 676.00 |
FJ Net sales | 150 676.00 | | 150 676.00 | 150 676.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 150 676.00 | |
FS Purchases of goods (including customs duties) | | | 108 602.00 | |
FW Other purchases and external expenses | | | 3 206.00 | |
FX Taxes, duties, and similar payments | | | 520.00 | |
FZ Social Security Contributions | | | 1 808.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 114 136.00 | |
GG - OPERATING RESULT (I - II) | | | 36 540.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 136.00 | | | 136.00 |
HH Total exceptional expenses (VIII) | 136.00 | | | 136.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -136.00 | | | -136.00 |
HK Income tax | 5 461.00 | 5 403.00 | | 5 461.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 676.00 | 154 964.00 | | 150 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 733.00 | 126 040.00 | | 119 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 943.00 | 28 924.00 | | 30 943.00 |
| |
| 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 | 13 509.00 | 13 509.00 | | 13 509.00 |
8E Income Taxes | 313.00 | 313.00 | | 313.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 195.00 | 6 195.00 | | 6 195.00 |
UX Other trade receivables | 11 927.00 | | | 11 927.00 |
VB VAT | 595.00 | | | 595.00 |
VI Group and Associates | 377.00 | 377.00 | | 377.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 368.00 | 5 368.00 | | 5 368.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 757.00 | | | 1 757.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 280.00 | 14 280.00 | | 14 280.00 |
VW VAT | 1 130.00 | 1 130.00 | | 1 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 892.00 | 26 892.00 | | 26 892.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 594.00 | 1 578.00 | | 1 594.00 |
ST Other accounts | 1 612.00 | 1 962.00 | | 1 612.00 |
YW Business tax | 520.00 | 464.00 | | 520.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 520.00 | 464.00 | | 520.00 |
YY Amount of VAT collected | 29 037.00 | 32 829.00 | | 29 037.00 |
YZ Total deductible VAT on goods and services | 10 811.00 | 15 797.00 | | 10 811.00 |
ZE Dividends | 11 834.00 | | | 11 834.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 206.00 | 3 540.00 | | 3 206.00 |
