| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 116.00 | | 116.00 | 116.00 |
AT Other tangible assets | 1 475.00 | 1 475.00 | | 1 475.00 |
BH Other financial assets | 7 760.00 | | 7 760.00 | 7 760.00 |
BJ TOTAL (I) | 9 351.00 | 1 475.00 | 7 876.00 | 9 351.00 |
BX Customers and related accounts | 64 488.00 | | 64 488.00 | 64 488.00 |
BZ Other receivables | 27 608.00 | | 27 608.00 | 27 608.00 |
CF Cash and cash equivalents | 2 582.00 | | 2 582.00 | 2 582.00 |
CJ TOTAL (II) | 94 678.00 | | 94 678.00 | 94 678.00 |
CO Grand total (0 to V) | 104 029.00 | 1 475.00 | 102 554.00 | 104 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 48 446.00 | | | 48 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 266.00 | | | 5 266.00 |
DL TOTAL (I) | 62 096.00 | | | 62 096.00 |
DX Trade payables and related accounts | 28 800.00 | | | 28 800.00 |
DY Tax and social security liabilities | 11 635.00 | | | 11 635.00 |
EA Other liabilities | 23.00 | | | 23.00 |
EC TOTAL (IV) | 40 458.00 | | | 40 458.00 |
EE Grand total (I to V) | 102 554.00 | | | 102 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 403.00 | | 13 403.00 | 13 403.00 |
FJ Net sales | 13 403.00 | | 13 403.00 | 13 403.00 |
FR Total operating income (I) | | | 13 403.00 | |
FW Other purchases and external expenses | | | 6 893.00 | |
FX Taxes, duties, and similar payments | | | 315.00 | |
GF Total Operating Expenses (II) | | | 7 208.00 | |
GG - OPERATING RESULT (I - II) | | | 6 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 929.00 | | | 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 403.00 | | | 13 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 137.00 | | | 8 137.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 266.00 | | | 5 266.00 |
| |
| 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 | 9 351.00 | | | 9 351.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 116.00 | | | 116.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 760.00 | |
I4 DECREASES Grand Total | | | 9 351.00 | |
IN DECREASES Start-up, development, or research expenses | | | 116.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 475.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 475.00 | | | 1 475.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 760.00 | | | 7 760.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 475.00 | | | 1 475.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 475.00 | | | 1 475.00 |
| |
| 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 | 28 800.00 | 28 800.00 | | 28 800.00 |
8E Income Taxes | 929.00 | 929.00 | | 929.00 |
UT Other financial assets | 7 760.00 | | | 7 760.00 |
UX Other trade receivables | 64 488.00 | | | 64 488.00 |
VB VAT | 5 018.00 | | | 5 018.00 |
VI Group and Associates | 23.00 | 23.00 | | 23.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 22 590.00 | | | 22 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 99 856.00 | 92 096.00 | 7 760.00 | 99 856.00 |
VW VAT | 10 706.00 | 10 706.00 | | 10 706.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 458.00 | 40 458.00 | | 40 458.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 893.00 | | | 893.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | | | 6 000.00 |
YW Business tax | 315.00 | | | 315.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 315.00 | | | 315.00 |
YY Amount of VAT collected | 2 681.00 | | | 2 681.00 |
YZ Total deductible VAT on goods and services | 1 277.00 | | | 1 277.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 6 893.00 | | | 6 893.00 |
