| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 910 000.00 | | 910 000.00 | 910 000.00 |
BX Customers and related accounts | 283 462.00 | | 283 462.00 | 283 462.00 |
BZ Other receivables | 21 178.00 | | 21 178.00 | 21 178.00 |
CF Cash and cash equivalents | 11 746.00 | | 11 746.00 | 11 746.00 |
CH Prepaid expenses | 24 799.00 | | 24 799.00 | 24 799.00 |
CJ TOTAL (II) | 341 184.00 | | 341 184.00 | 341 184.00 |
CO Grand total (0 to V) | 1 251 184.00 | | 1 251 184.00 | 1 251 184.00 |
CU Other investments | 910 000.00 | | 910 000.00 | 910 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 900 000.00 | 900 000.00 | | 900 000.00 |
DD Legal reserve (1) | 5 055.00 | 3 168.00 | | 5 055.00 |
DG Other reserves | 96 053.00 | 60 201.00 | | 96 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 46 293.00 | 37 740.00 | | 46 293.00 |
DL TOTAL (I) | 1 047 402.00 | 1 001 109.00 | | 1 047 402.00 |
DV Miscellaneous Loans and Financial Debts (4) | 97 700.00 | 65 338.00 | | 97 700.00 |
DX Trade payables and related accounts | 3 743.00 | 1 579.00 | | 3 743.00 |
DY Tax and social security liabilities | 90 955.00 | 170 464.00 | | 90 955.00 |
EA Other liabilities | 11 384.00 | 11 384.00 | | 11 384.00 |
EC TOTAL (IV) | 203 782.00 | 248 765.00 | | 203 782.00 |
EE Grand total (I to V) | 1 251 184.00 | 1 249 874.00 | | 1 251 184.00 |
EG Accrued income and payables due within one year | 203 782.00 | 248 765.00 | | 203 782.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 634 569.00 | | 634 569.00 | 634 569.00 |
FJ Net sales | 634 569.00 | | 634 569.00 | 634 569.00 |
FO Operating subsidies | | | 3 489.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 37 628.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 675 687.00 | |
FW Other purchases and external expenses | | | 44 088.00 | |
FX Taxes, duties, and similar payments | | | 2 091.00 | |
FY Salaries and Wages | | | 554 091.00 | |
FZ Social Security Contributions | | | 17 843.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 618 117.00 | |
GG - OPERATING RESULT (I - II) | | | 57 571.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 1 163.00 | |
GU Total financial expenses (VI) | | | 1 163.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 163.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 56 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 37 628.00 | | | 37 628.00 |
A2 TOTAL ASSETS | 171 438.00 | | | 171 438.00 |
HE Exceptional expenses on management operations | 420.00 | | | 420.00 |
HH Total exceptional expenses (VIII) | 420.00 | | | 420.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -420.00 | | | -420.00 |
HK Income tax | 9 694.00 | 7 579.00 | | 9 694.00 |
HL TOTAL REVENUE (I + III + V + VII) | 675 687.00 | 688 510.00 | | 675 687.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 629 394.00 | 650 770.00 | | 629 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 46 293.00 | 37 740.00 | | 46 293.00 |
| |
| 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 | 910 000.00 | | | 910 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 910 000.00 | |
I4 DECREASES Grand Total | | | 910 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 910 000.00 | | | 910 000.00 |
| |
| 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 | 3 743.00 | 3 743.00 | | 3 743.00 |
8C Staff and Related Accounts | 12 462.00 | 12 462.00 | | 12 462.00 |
8D Social Security and Other Social Organizations | 30 543.00 | 30 543.00 | | 30 543.00 |
8E Income Taxes | 440.00 | 440.00 | | 440.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 384.00 | 11 384.00 | | 11 384.00 |
UX Other trade receivables | 283 462.00 | | | 283 462.00 |
VB VAT | 328.00 | | | 328.00 |
VI Group and Associates | 97 700.00 | 97 700.00 | | 97 700.00 |
VP Miscellaneous | 5 350.00 | | | 5 350.00 |
VQ Other Taxes, Duties, and Similar Debts | 940.00 | 940.00 | | 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 500.00 | | | 15 500.00 |
VS Prepaid expenses | 24 799.00 | | | 24 799.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 439.00 | 329 439.00 | | 329 439.00 |
VW VAT | 46 571.00 | 46 571.00 | | 46 571.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 203 782.00 | 203 782.00 | | 203 782.00 |
| |
| 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 | 1 393.00 | 109.00 | | 1 393.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 442.00 | 3 953.00 | | 4 442.00 |
ST Other accounts | 39 645.00 | 11 391.00 | | 39 645.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 698.00 | 435.00 | | 698.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 091.00 | 544.00 | | 2 091.00 |
YY Amount of VAT collected | 164 721.00 | 116 102.00 | | 164 721.00 |
YZ Total deductible VAT on goods and services | 1 277.00 | 872.00 | | 1 277.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 44 088.00 | 15 344.00 | | 44 088.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
