| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 836.00 | | 2 836.00 | 2 836.00 |
BX Customers and related accounts | 238 307.00 | | 238 307.00 | 238 307.00 |
BZ Other receivables | 44 729.00 | | 44 729.00 | 44 729.00 |
CF Cash and cash equivalents | 26 664.00 | | 26 664.00 | 26 664.00 |
CJ TOTAL (II) | 309 699.00 | | 309 699.00 | 309 699.00 |
CO Grand total (0 to V) | 312 535.00 | | 312 535.00 | 312 535.00 |
CU Other investments | 2 836.00 | | 2 836.00 | 2 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 13 500.00 | | | 13 500.00 |
DH Retained earnings | 73 032.00 | | | 73 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 507.00 | | | 10 507.00 |
DL TOTAL (I) | 113 540.00 | | | 113 540.00 |
DX Trade payables and related accounts | 87 598.00 | | | 87 598.00 |
DY Tax and social security liabilities | 111 398.00 | | | 111 398.00 |
EC TOTAL (IV) | 198 995.00 | | | 198 995.00 |
EE Grand total (I to V) | 312 535.00 | | | 312 535.00 |
EG Accrued income and payables due within one year | 198 995.00 | | | 198 995.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 403 243.00 | | 1 403 243.00 | 1 403 243.00 |
FJ Net sales | 1 403 243.00 | | 1 403 243.00 | 1 403 243.00 |
FR Total operating income (I) | | | 1 403 243.00 | |
FW Other purchases and external expenses | | | 1 128 320.00 | |
FX Taxes, duties, and similar payments | | | 3 245.00 | |
FY Salaries and Wages | | | 180 726.00 | |
FZ Social Security Contributions | | | 79 942.00 | |
GF Total Operating Expenses (II) | | | 1 392 234.00 | |
GG - OPERATING RESULT (I - II) | | | 11 009.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 009.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 000.00 | | | 5 000.00 |
HD Total exceptional income (VII) | 5 000.00 | | | 5 000.00 |
HE Exceptional expenses on management operations | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HK Income tax | 502.00 | | | 502.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 408 243.00 | | | 1 408 243.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 397 736.00 | | | 1 397 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 507.00 | | | 10 507.00 |
| |
| 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 | 2 836.00 | | | 2 836.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 836.00 | |
I4 DECREASES Grand Total | | | 2 836.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 836.00 | | | 2 836.00 |
| |
| 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 | 87 598.00 | 87 598.00 | | 87 598.00 |
8C Staff and Related Accounts | 8 010.00 | 8 010.00 | | 8 010.00 |
8D Social Security and Other Social Organizations | 45 163.00 | 45 163.00 | | 45 163.00 |
UX Other trade receivables | 238 307.00 | | | 238 307.00 |
UY Staff and related accounts | 13 800.00 | | | 13 800.00 |
VB VAT | 23 770.00 | | | 23 770.00 |
VM Income taxes | 7 159.00 | | | 7 159.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 283 035.00 | 283 035.00 | | 283 035.00 |
VW VAT | 58 224.00 | 58 224.00 | | 58 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 198 995.00 | 198 995.00 | | 198 995.00 |
| |
| 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 | 3 245.00 | | | 3 245.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 241 517.00 | | | 241 517.00 |
YP Average staff number | 7.00 | | | 7.00 |
YT Subcontracting | 886 760.00 | | | 886 760.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 245.00 | | | 3 245.00 |
ZE Dividends | 23 760.00 | | | 23 760.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 128 320.00 | | | 1 128 320.00 |
