| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 4 554.00 | | 4 554.00 | 4 554.00 |
BX Customers and related accounts | 1 643.00 | | 1 643.00 | 1 643.00 |
BZ Other receivables | 3 780.00 | | 3 780.00 | 3 780.00 |
CF Cash and cash equivalents | 177 133.00 | | 177 133.00 | 177 133.00 |
CH Prepaid expenses | 605.00 | | 605.00 | 605.00 |
CJ TOTAL (II) | 187 715.00 | | 187 715.00 | 187 715.00 |
CO Grand total (0 to V) | 187 715.00 | | 187 715.00 | 187 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DD Legal reserve (1) | 750.00 | 750.00 | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 142 385.00 | 72 408.00 | | 142 385.00 |
DL TOTAL (I) | 150 635.00 | 80 658.00 | | 150 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 14 055.00 | | |
DX Trade payables and related accounts | 2 040.00 | 1 980.00 | | 2 040.00 |
DY Tax and social security liabilities | 35 040.00 | 21 913.00 | | 35 040.00 |
EC TOTAL (IV) | 37 080.00 | 37 948.00 | | 37 080.00 |
EE Grand total (I to V) | 187 715.00 | 118 606.00 | | 187 715.00 |
EG Accrued income and payables due within one year | 37 080.00 | 37 948.00 | | 37 080.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 951 181.00 | | 951 181.00 | 951 181.00 |
FJ Net sales | 951 181.00 | | 951 181.00 | 951 181.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 7 586.00 | |
FR Total operating income (I) | | | 958 768.00 | |
FS Purchases of goods (including customs duties) | | | 671 223.00 | |
FT Inventory change (goods) | | | 65 468.00 | |
FW Other purchases and external expenses | | | 11 692.00 | |
FX Taxes, duties, and similar payments | | | 6 075.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 754 459.00 | |
GG - OPERATING RESULT (I - II) | | | 204 310.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 061.00 | |
GU Total financial expenses (VI) | | | 1 061.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 061.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 203 248.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 7 586.00 | 766.00 | | 7 586.00 |
HE Exceptional expenses on management operations | 102.00 | 4 734.00 | | 102.00 |
HH Total exceptional expenses (VIII) | 102.00 | 4 734.00 | | 102.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -102.00 | -4 734.00 | | -102.00 |
HK Income tax | 60 761.00 | 25 776.00 | | 60 761.00 |
HL TOTAL REVENUE (I + III + V + VII) | 958 768.00 | 450 852.00 | | 958 768.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 816 383.00 | 378 444.00 | | 816 383.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 142 385.00 | 72 408.00 | | 142 385.00 |
| |
| 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 | 2 040.00 | 2 040.00 | | 2 040.00 |
8E Income Taxes | 34 985.00 | 34 985.00 | | 34 985.00 |
UX Other trade receivables | 1 643.00 | | | 1 643.00 |
VB VAT | 2 738.00 | | | 2 738.00 |
VQ Other Taxes, Duties, and Similar Debts | 55.00 | 55.00 | | 55.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 041.00 | | | 1 041.00 |
VS Prepaid expenses | 605.00 | | | 605.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 028.00 | 6 028.00 | | 6 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 080.00 | 37 080.00 | | 37 080.00 |
| |
| 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 | 5 905.00 | 2 908.00 | | 5 905.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 754.00 | 1 900.00 | | 1 754.00 |
ST Other accounts | 3 303.00 | 6 125.00 | | 3 303.00 |
YT Subcontracting | 635.00 | | | 635.00 |
YV Retrocessions of fees, commissions and brokerage | 6 000.00 | 3 500.00 | | 6 000.00 |
YW Business tax | 170.00 | 587.00 | | 170.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 075.00 | 3 495.00 | | 6 075.00 |
YY Amount of VAT collected | 8 819.00 | 8 938.00 | | 8 819.00 |
YZ Total deductible VAT on goods and services | 1 060.00 | 6 800.00 | | 1 060.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 692.00 | 11 525.00 | | 11 692.00 |
