| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 2 546.00 | 2 546.00 | | 2 546.00 |
BJ TOTAL (I) | 2 546.00 | 2 546.00 | | 2 546.00 |
BX Customers and related accounts | 111 875.00 | | 111 875.00 | 111 875.00 |
BZ Other receivables | 61 439.00 | | 61 439.00 | 61 439.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 322 301.00 | | 322 301.00 | 322 301.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 495 616.00 | | 495 616.00 | 495 616.00 |
CO Grand total (0 to V) | 498 162.00 | 2 546.00 | 495 616.00 | 498 162.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DD Legal reserve (1) | 1 524.00 | 1 524.00 | | 1 524.00 |
DG Other reserves | 125 442.00 | 116 400.00 | | 125 442.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 521.00 | 9 042.00 | | 24 521.00 |
DL TOTAL (I) | 166 733.00 | 142 212.00 | | 166 733.00 |
DU Loans and Debts from Credit Institutions (3) | | 64.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 278 530.00 | 278 530.00 | | 278 530.00 |
DW Advances and down payments received on current orders | | 26 496.00 | | |
DX Trade payables and related accounts | 950.00 | 1 982.00 | | 950.00 |
DY Tax and social security liabilities | 14 351.00 | 1 596.00 | | 14 351.00 |
EA Other liabilities | 35 052.00 | | | 35 052.00 |
EC TOTAL (IV) | 328 883.00 | 308 667.00 | | 328 883.00 |
EE Grand total (I to V) | 495 616.00 | 450 879.00 | | 495 616.00 |
EG Accrued income and payables due within one year | 328 883.00 | 308 667.00 | | 328 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 873 120.00 | | 873 120.00 | 873 120.00 |
FG Production sold - services | 500.00 | | 500.00 | 500.00 |
FJ Net sales | 873 620.00 | | 873 620.00 | 873 620.00 |
FR Total operating income (I) | | | 873 620.00 | |
FU Purchases of raw materials and other supplies | | | 776 270.00 | |
FW Other purchases and external expenses | | | 59 331.00 | |
FX Taxes, duties, and similar payments | | | 1 008.00 | |
GF Total Operating Expenses (II) | | | 836 609.00 | |
GG - OPERATING RESULT (I - II) | | | 37 012.00 | |
GN Positive exchange differences | | | 215.00 | |
GP Total financial income (V) | | | 215.00 | |
GR Interest and similar expenses | | | 8 355.00 | |
GS Negative differences of foreign exchange | | | 23.00 | |
GU Total financial expenses (VI) | | | 8 378.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 848.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 327.00 | 1 596.00 | | 4 327.00 |
HL TOTAL REVENUE (I + III + V + VII) | 873 835.00 | 525 958.00 | | 873 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 849 314.00 | 516 916.00 | | 849 314.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 521.00 | 9 042.00 | | 24 521.00 |
| |
| 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 | 2 546.00 | | | 2 546.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 2 546.00 | | | 2 546.00 |
I4 DECREASES Grand Total | | | 2 546.00 | |
IN DECREASES Start-up, development, or research expenses | | | 2 546.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 546.00 | | | 2 546.00 |
CY DEPRECIATION Start-up, development, or research expenses | 2 546.00 | | | 2 546.00 |
| |
| 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 | 950.00 | 950.00 | | 950.00 |
8E Income Taxes | 4 327.00 | 4 327.00 | | 4 327.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35 052.00 | 35 052.00 | | 35 052.00 |
UX Other trade receivables | 111 875.00 | | | 111 875.00 |
VB VAT | 422.00 | | | 422.00 |
VI Group and Associates | 278 530.00 | 278 530.00 | | 278 530.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 61 017.00 | | | 61 017.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 314.00 | 173 314.00 | | 173 314.00 |
VW VAT | 10 024.00 | 10 024.00 | | 10 024.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 328 883.00 | 328 883.00 | | 328 883.00 |
| |
| 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 | 747.00 | 712.00 | | 747.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 794.00 | 794.00 | | 794.00 |
ST Other accounts | 52 537.00 | 19 639.00 | | 52 537.00 |
XQ Rental, rental and co-ownership charges | 6 000.00 | 6 000.00 | | 6 000.00 |
YT Subcontracting | | 1 632.00 | | |
YW Business tax | 261.00 | | | 261.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 008.00 | 712.00 | | 1 008.00 |
YY Amount of VAT collected | 161 431.00 | 95 922.00 | | 161 431.00 |
YZ Total deductible VAT on goods and services | 619.00 | 882.00 | | 619.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 59 331.00 | 28 065.00 | | 59 331.00 |
