| |
| 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 | 8 107.00 | 1 621.00 | 6 486.00 | 8 107.00 |
BJ TOTAL (I) | 8 107.00 | 1 621.00 | 6 486.00 | 8 107.00 |
BX Customers and related accounts | 20 290.00 | | 20 290.00 | 20 290.00 |
BZ Other receivables | 39 549.00 | | 39 549.00 | 39 549.00 |
CF Cash and cash equivalents | 203 719.00 | | 203 719.00 | 203 719.00 |
CH Prepaid expenses | 2 426.00 | | 2 426.00 | 2 426.00 |
CJ TOTAL (II) | 265 983.00 | | 265 983.00 | 265 983.00 |
CO Grand total (0 to V) | 274 090.00 | 1 621.00 | 272 469.00 | 274 090.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -164.00 | | | -164.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 337.00 | -164.00 | | 35 337.00 |
DL TOTAL (I) | 40 173.00 | 4 836.00 | | 40 173.00 |
DU Loans and Debts from Credit Institutions (3) | 296.00 | | | 296.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 722.00 | | | 11 722.00 |
DX Trade payables and related accounts | 173 814.00 | | | 173 814.00 |
DY Tax and social security liabilities | 45 284.00 | | | 45 284.00 |
EA Other liabilities | 1 180.00 | 771.00 | | 1 180.00 |
EC TOTAL (IV) | 232 296.00 | 771.00 | | 232 296.00 |
EE Grand total (I to V) | 272 469.00 | 5 607.00 | | 272 469.00 |
EG Accrued income and payables due within one year | 232 296.00 | 771.00 | | 232 296.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 012 773.00 | 13 193.00 | 1 025 966.00 | 1 012 773.00 |
FJ Net sales | 1 012 773.00 | 13 193.00 | 1 025 966.00 | 1 012 773.00 |
FO Operating subsidies | | | 2 134.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 163.00 | |
FQ Other income | | | 69.00 | |
FR Total operating income (I) | | | 1 030 332.00 | |
FS Purchases of goods (including customs duties) | | | 29 048.00 | |
FW Other purchases and external expenses | | | 715 682.00 | |
FX Taxes, duties, and similar payments | | | 12 167.00 | |
FY Salaries and Wages | | | 178 311.00 | |
FZ Social Security Contributions | | | 43 974.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 621.00 | |
GE Other Expenses | | | 2 650.00 | |
GF Total Operating Expenses (II) | | | 983 454.00 | |
GG - OPERATING RESULT (I - II) | | | 46 878.00 | |
GL Other interest and similar income | | | 181.00 | |
GP Total financial income (V) | | | 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 059.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 163.00 | | | 2 163.00 |
HK Income tax | 11 722.00 | | | 11 722.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 030 513.00 | 20.00 | | 1 030 513.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 995 176.00 | 184.00 | | 995 176.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 337.00 | -164.00 | | 35 337.00 |
| |
| 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 | | | 8 107.00 | |
I4 DECREASES Grand Total | | | 8 107.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 107.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 8 107.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 621.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 621.00 | | |
| |
| 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 | 173 814.00 | 173 814.00 | | 173 814.00 |
8C Staff and Related Accounts | 10 288.00 | 10 288.00 | | 10 288.00 |
8D Social Security and Other Social Organizations | 9 465.00 | 9 465.00 | | 9 465.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 180.00 | 1 180.00 | | 1 180.00 |
UX Other trade receivables | 20 290.00 | | | 20 290.00 |
VB VAT | 6 136.00 | | | 6 136.00 |
VC Group and associates | 20 836.00 | | | 20 836.00 |
VH Loans with a maturity of more than one year at origin | 296.00 | 296.00 | | 296.00 |
VI Group and Associates | 11 722.00 | 11 722.00 | | 11 722.00 |
VP Miscellaneous | 8 947.00 | | | 8 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 718.00 | 14 718.00 | | 14 718.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3.00 | | | 3.00 |
VS Prepaid expenses | 2 426.00 | | | 2 426.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 265.00 | 62 265.00 | | 62 265.00 |
VW VAT | 10 813.00 | 10 813.00 | | 10 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 232 296.00 | 232 296.00 | | 232 296.00 |
| |
| 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 | 7 454.00 | 25.00 | | 7 454.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 109 065.00 | 35.00 | | 109 065.00 |
ST Other accounts | 104 633.00 | 125.00 | | 104 633.00 |
XQ Rental, rental and co-ownership charges | 364 600.00 | | | 364 600.00 |
YP Average staff number | 16.00 | | | 16.00 |
YT Subcontracting | 46 516.00 | | | 46 516.00 |
YU External personnel | 3 000.00 | | | 3 000.00 |
YV Retrocessions of fees, commissions and brokerage | 87 868.00 | | | 87 868.00 |
YW Business tax | 4 713.00 | | | 4 713.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 12 167.00 | 25.00 | | 12 167.00 |
YY Amount of VAT collected | 103 743.00 | | | 103 743.00 |
YZ Total deductible VAT on goods and services | 108 810.00 | 23.00 | | 108 810.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 715 682.00 | 159.00 | | 715 682.00 |
