| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 393.00 | 1 393.00 | | 1 393.00 |
AT Other tangible assets | 44 040.00 | 29 837.00 | 14 203.00 | 44 040.00 |
BD Other fixed assets | 158.00 | | 158.00 | 158.00 |
BJ TOTAL (I) | 45 609.00 | 31 230.00 | 14 379.00 | 45 609.00 |
BT Goods | 25 465.00 | | 25 465.00 | 25 465.00 |
BV Advances and down payments on orders | 1 523.00 | | 1 523.00 | 1 523.00 |
BX Customers and related accounts | 2 059.00 | | 2 059.00 | 2 059.00 |
BZ Other receivables | 447.00 | | 447.00 | 447.00 |
CF Cash and cash equivalents | 11 284.00 | | 11 284.00 | 11 284.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 40 869.00 | | 40 869.00 | 40 869.00 |
CO Grand total (0 to V) | 86 478.00 | 31 230.00 | 55 248.00 | 86 478.00 |
CU Other investments | 18.00 | | 18.00 | 18.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | 18 523.00 | 14 942.00 | | 18 523.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 588.00 | 3 581.00 | | 5 588.00 |
DL TOTAL (I) | 32 110.00 | 26 523.00 | | 32 110.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | 4.00 | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 9 740.00 | 10 276.00 | | 9 740.00 |
DX Trade payables and related accounts | 9 126.00 | 12 099.00 | | 9 126.00 |
DY Tax and social security liabilities | 4 266.00 | 2 586.00 | | 4 266.00 |
EC TOTAL (IV) | 23 137.00 | 24 965.00 | | 23 137.00 |
EE Grand total (I to V) | 55 248.00 | 51 487.00 | | 55 248.00 |
EG Accrued income and payables due within one year | 23 137.00 | 24 965.00 | | 23 137.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 5.00 | 4.00 | | 5.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 95 174.00 | | 95 174.00 | 95 174.00 |
FJ Net sales | 95 174.00 | | 95 174.00 | 95 174.00 |
FQ Other income | | | 21.00 | |
FR Total operating income (I) | | | 95 194.00 | |
FS Purchases of goods (including customs duties) | | | 63 159.00 | |
FT Inventory change (goods) | | | -2 089.00 | |
FU Purchases of raw materials and other supplies | | | 1 850.00 | |
FW Other purchases and external expenses | | | 21 478.00 | |
FX Taxes, duties, and similar payments | | | 442.00 | |
FZ Social Security Contributions | | | 1 067.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 821.00 | |
GF Total Operating Expenses (II) | | | 88 728.00 | |
GG - OPERATING RESULT (I - II) | | | 6 466.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GL Other interest and similar income | | | 25.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 494.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 067.00 | 1 078.00 | | 1 067.00 |
HA Exceptional income from management transactions | 148.00 | | | 148.00 |
HD Total exceptional income (VII) | 148.00 | | | 148.00 |
HE Exceptional expenses on management operations | 58.00 | 657.00 | | 58.00 |
HH Total exceptional expenses (VIII) | 58.00 | 657.00 | | 58.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 90.00 | -657.00 | | 90.00 |
HK Income tax | 996.00 | 648.00 | | 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 370.00 | 98 040.00 | | 95 370.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 782.00 | 94 459.00 | | 89 782.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 588.00 | 3 581.00 | | 5 588.00 |
| |
| 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 | 44 075.00 | | 1 534.00 | 44 075.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 393.00 | | | 1 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 176.00 | |
I4 DECREASES Grand Total | | | 45 609.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 393.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 040.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 509.00 | | 1 531.00 | 42 509.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 173.00 | | 3.00 | 173.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 176.00 | 68.00 | | 3 176.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 393.00 | | | 1 393.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 783.00 | 68.00 | | 1 783.00 |
| |
| 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 | 9 126.00 | 9 126.00 | | 9 126.00 |
8D Social Security and Other Social Organizations | 141.00 | 141.00 | | 141.00 |
8E Income Taxes | 996.00 | 996.00 | | 996.00 |
UX Other trade receivables | 2 059.00 | | | 2 059.00 |
VB VAT | 447.00 | | | 447.00 |
VG Loans with a maturity of up to one year at origin | 5.00 | 5.00 | | 5.00 |
VI Group and Associates | 9 740.00 | 9 740.00 | | 9 740.00 |
VS Prepaid expenses | 90.00 | | | 90.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 596.00 | 2 596.00 | | 2 596.00 |
VW VAT | 3 129.00 | 3 129.00 | | 3 129.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 137.00 | 23 137.00 | | 23 137.00 |
| |
| 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 | 130.00 | | | 130.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 043.00 | 918.00 | | 1 043.00 |
ST Other accounts | 11 915.00 | 12 883.00 | | 11 915.00 |
XQ Rental, rental and co-ownership charges | 8 520.00 | 8 650.00 | | 8 520.00 |
YW Business tax | 312.00 | 318.00 | | 312.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 442.00 | 318.00 | | 442.00 |
YY Amount of VAT collected | 18 813.00 | 19 478.00 | | 18 813.00 |
YZ Total deductible VAT on goods and services | 14 827.00 | 16 815.00 | | 14 827.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 21 478.00 | 22 450.00 | | 21 478.00 |
