| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 76 225.00 | | 76 225.00 | 76 225.00 |
BJ TOTAL (I) | 76 225.00 | | 76 225.00 | 76 225.00 |
BX Customers and related accounts | 315 032.00 | | 315 032.00 | 315 032.00 |
CF Cash and cash equivalents | 69 076.00 | | 69 076.00 | 69 076.00 |
CJ TOTAL (II) | 384 108.00 | | 384 108.00 | 384 108.00 |
CO Grand total (0 to V) | 460 333.00 | | 460 333.00 | 460 333.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | | | 1 600.00 |
DH Retained earnings | 104 620.00 | | | 104 620.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 693.00 | | | 30 693.00 |
DL TOTAL (I) | 152 913.00 | | | 152 913.00 |
DX Trade payables and related accounts | 266 387.00 | | | 266 387.00 |
DY Tax and social security liabilities | 5 346.00 | | | 5 346.00 |
EC TOTAL (IV) | 271 733.00 | | | 271 733.00 |
EE Grand total (I to V) | 424 646.00 | | | 424 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 945 552.00 | | 945 552.00 | 945 552.00 |
FG Production sold - services | 47 278.00 | | 47 278.00 | 47 278.00 |
FJ Net sales | 992 829.00 | | 992 829.00 | 992 829.00 |
FR Total operating income (I) | | | 992 829.00 | |
FU Purchases of raw materials and other supplies | | | 945 552.00 | |
FW Other purchases and external expenses | | | 45.00 | |
FX Taxes, duties, and similar payments | | | 893.00 | |
GF Total Operating Expenses (II) | | | 946 490.00 | |
GG - OPERATING RESULT (I - II) | | | 46 339.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 039.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 346.00 | | | 15 346.00 |
HL TOTAL REVENUE (I + III + V + VII) | 992 829.00 | | | 992 829.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 962 137.00 | | | 962 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 693.00 | | | 30 693.00 |
| |
| 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 | 76 225.00 | | | 76 225.00 |
I4 DECREASES Grand Total | | | 76 225.00 | |
IO DECREASES Total including other intangible assets | | | 76 225.00 | |
KD ACQUISITIONS Total including other intangible assets | 76 225.00 | | | 76 225.00 |
| |
| 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 | 266 387.00 | 266 387.00 | | 266 387.00 |
8E Income Taxes | 5 346.00 | 5 346.00 | | 5 346.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 315 032.00 | 315 032.00 | | 315 032.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 271 733.00 | 271 733.00 | | 271 733.00 |
| |
| 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) | 45.00 | | | 45.00 |
YW Business tax | 893.00 | | | 893.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 893.00 | | | 893.00 |
YY Amount of VAT collected | 33 327.00 | | | 33 327.00 |
YZ Total deductible VAT on goods and services | 135 257.00 | | | 135 257.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45.00 | | | 45.00 |
