| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 692.00 | 254.00 | 1 437.00 | 1 692.00 |
AT Other tangible assets | 10 166.00 | 4 687.00 | 5 478.00 | 10 166.00 |
BJ TOTAL (I) | 11 858.00 | 4 942.00 | 6 916.00 | 11 858.00 |
BR Intermediate and finished products | 65 978.00 | | 65 978.00 | 65 978.00 |
BX Customers and related accounts | 38 092.00 | | 38 092.00 | 38 092.00 |
BZ Other receivables | 55 941.00 | | 55 941.00 | 55 941.00 |
CF Cash and cash equivalents | 171 257.00 | | 171 257.00 | 171 257.00 |
CJ TOTAL (II) | 331 268.00 | | 331 268.00 | 331 268.00 |
CO Grand total (0 to V) | 343 127.00 | 4 942.00 | 338 184.00 | 343 127.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | 100 000.00 | | 100 000.00 |
DH Retained earnings | 2 116.00 | | | 2 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 882.00 | 2 116.00 | | 3 882.00 |
DL TOTAL (I) | 105 998.00 | 102 116.00 | | 105 998.00 |
DX Trade payables and related accounts | 213 843.00 | 75 331.00 | | 213 843.00 |
DY Tax and social security liabilities | 18 342.00 | 15 543.00 | | 18 342.00 |
EC TOTAL (IV) | 232 186.00 | 90 874.00 | | 232 186.00 |
EE Grand total (I to V) | 338 184.00 | 192 990.00 | | 338 184.00 |
EG Accrued income and payables due within one year | 232 186.00 | 90 874.00 | | 232 186.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 952 230.00 | | 952 230.00 | 952 230.00 |
FJ Net sales | 952 230.00 | | 952 230.00 | 952 230.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 952 233.00 | |
FS Purchases of goods (including customs duties) | | | 786 324.00 | |
FT Inventory change (goods) | | | -15 978.00 | |
FW Other purchases and external expenses | | | 120 209.00 | |
FX Taxes, duties, and similar payments | | | 748.00 | |
FY Salaries and Wages | | | 38 517.00 | |
FZ Social Security Contributions | | | 16 244.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 796.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 948 864.00 | |
GG - OPERATING RESULT (I - II) | | | 3 369.00 | |
GR Interest and similar expenses | | | 138.00 | |
GU Total financial expenses (VI) | | | 138.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 230.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 900.00 | 1.00 | | 900.00 |
HD Total exceptional income (VII) | 900.00 | 1.00 | | 900.00 |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 864.00 | 1.00 | | 864.00 |
HK Income tax | 213.00 | 528.00 | | 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 953 134.00 | 565 994.00 | | 953 134.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 949 251.00 | 563 878.00 | | 949 251.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 882.00 | 2 116.00 | | 3 882.00 |
| |
| 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 | 10 166.00 | | 1 692.00 | 10 166.00 |
I4 DECREASES Grand Total | | | 11 858.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 858.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 166.00 | | 1 692.00 | 10 166.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 146.00 | 2 796.00 | | 2 146.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 146.00 | 2 796.00 | | 2 146.00 |
| |
| 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 | 213 843.00 | 213 843.00 | | 213 843.00 |
8C Staff and Related Accounts | 7 444.00 | 7 444.00 | | 7 444.00 |
8D Social Security and Other Social Organizations | 9 787.00 | 9 787.00 | | 9 787.00 |
UX Other trade receivables | 38 092.00 | | | 38 092.00 |
VB VAT | 53 469.00 | | | 53 469.00 |
VP Miscellaneous | 2 471.00 | | | 2 471.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 111.00 | 1 111.00 | | 1 111.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 033.00 | 94 033.00 | | 94 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 186.00 | 232 186.00 | | 232 186.00 |
| |
| 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 | 611.00 | 1 400.00 | | 611.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47.00 | 822.00 | | 47.00 |
ST Other accounts | 41 329.00 | 7 735.00 | | 41 329.00 |
YP Average staff number | 1.00 | 1.00 | | 1.00 |
YU External personnel | 78 832.00 | 38 000.00 | | 78 832.00 |
YW Business tax | 137.00 | | | 137.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 748.00 | 1 400.00 | | 748.00 |
YY Amount of VAT collected | 115 341.00 | 74 893.00 | | 115 341.00 |
YZ Total deductible VAT on goods and services | 103 506.00 | 52 462.00 | | 103 506.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 120 209.00 | 46 558.00 | | 120 209.00 |
