| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 332 683.00 | | 332 683.00 | 332 683.00 |
BZ Other receivables | 10 232.00 | | 10 232.00 | 10 232.00 |
CF Cash and cash equivalents | 60.00 | | 60.00 | 60.00 |
CJ TOTAL (II) | 342 975.00 | | 342 975.00 | 342 975.00 |
CO Grand total (0 to V) | 342 975.00 | | 342 975.00 | 342 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 21 702.00 | | | 21 702.00 |
DH Retained earnings | | 15.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 045.00 | 21 817.00 | | 13 045.00 |
DL TOTAL (I) | 35 847.00 | 22 802.00 | | 35 847.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | 11 394.00 | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 259 197.00 | 195 658.00 | | 259 197.00 |
DX Trade payables and related accounts | 43 400.00 | 35 414.00 | | 43 400.00 |
DY Tax and social security liabilities | 4 515.00 | 3 848.00 | | 4 515.00 |
EC TOTAL (IV) | 307 128.00 | 246 314.00 | | 307 128.00 |
EE Grand total (I to V) | 342 975.00 | 269 116.00 | | 342 975.00 |
EG Accrued income and payables due within one year | 307 128.00 | 246 314.00 | | 307 128.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 10 690.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 148 363.00 | | 148 363.00 | 148 363.00 |
FJ Net sales | 148 363.00 | | 148 363.00 | 148 363.00 |
FR Total operating income (I) | | | 148 363.00 | |
FS Purchases of goods (including customs duties) | | | 189 738.00 | |
FT Inventory change (goods) | | | -80 444.00 | |
FW Other purchases and external expenses | | | 22 262.00 | |
FX Taxes, duties, and similar payments | | | 1 285.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 132 877.00 | |
GG - OPERATING RESULT (I - II) | | | 15 486.00 | |
GR Interest and similar expenses | | | 140.00 | |
GU Total financial expenses (VI) | | | 140.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -140.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 347.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 302.00 | 3 848.00 | | 2 302.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 363.00 | 270 301.00 | | 148 363.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 135 319.00 | 248 484.00 | | 135 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 045.00 | 21 817.00 | | 13 045.00 |
| |
| 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 | 43 400.00 | 43 400.00 | | 43 400.00 |
VB VAT | 8 686.00 | | | 8 686.00 |
VG Loans with a maturity of up to one year at origin | 17.00 | 17.00 | | 17.00 |
VI Group and Associates | 259 197.00 | 259 197.00 | | 259 197.00 |
VM Income taxes | 1 546.00 | | | 1 546.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 232.00 | 10 232.00 | | 10 232.00 |
VW VAT | 4 515.00 | 4 515.00 | | 4 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 307 128.00 | 307 128.00 | | 307 128.00 |
| |
| 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 | 1 125.00 | 101.00 | | 1 125.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 17 763.00 | 20 491.00 | | 17 763.00 |
ST Other accounts | 4 499.00 | 10 895.00 | | 4 499.00 |
XQ Rental, rental and co-ownership charges | | 450.00 | | |
YW Business tax | 160.00 | 156.00 | | 160.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 285.00 | 257.00 | | 1 285.00 |
YY Amount of VAT collected | 15 637.00 | 44 619.00 | | 15 637.00 |
YZ Total deductible VAT on goods and services | 1 951.00 | 34 989.00 | | 1 951.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 22 262.00 | 31 836.00 | | 22 262.00 |
