| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 3 386.00 | 1 115.00 | 2 271.00 | 3 386.00 |
BJ TOTAL (I) | 1 503 386.00 | 1 115.00 | 1 502 271.00 | 1 503 386.00 |
BX Customers and related accounts | 154 620.00 | | 154 620.00 | 154 620.00 |
BZ Other receivables | 281.00 | | 281.00 | 281.00 |
CF Cash and cash equivalents | 120 456.00 | | 120 456.00 | 120 456.00 |
CJ TOTAL (II) | 275 357.00 | | 275 357.00 | 275 357.00 |
CO Grand total (0 to V) | 1 778 743.00 | 1 115.00 | 1 777 628.00 | 1 778 743.00 |
CU Other investments | 1 500 000.00 | | 1 500 000.00 | 1 500 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150 000.00 | | | 150 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 682 684.00 | | | 682 684.00 |
DL TOTAL (I) | 832 684.00 | | | 832 684.00 |
DU Loans and Debts from Credit Institutions (3) | 690 125.00 | | | 690 125.00 |
DV Miscellaneous Loans and Financial Debts (4) | 144 076.00 | | | 144 076.00 |
DX Trade payables and related accounts | 1 684.00 | | | 1 684.00 |
DY Tax and social security liabilities | 109 058.00 | | | 109 058.00 |
EC TOTAL (IV) | 944 943.00 | | | 944 943.00 |
EE Grand total (I to V) | 1 777 628.00 | | | 1 777 628.00 |
EG Accrued income and payables due within one year | 367 298.00 | | | 367 298.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 62.00 | | | 62.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 362 050.00 | | 362 050.00 | 362 050.00 |
FJ Net sales | 362 050.00 | | 362 050.00 | 362 050.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 548.00 | |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 365 610.00 | |
FW Other purchases and external expenses | | | 7 590.00 | |
FX Taxes, duties, and similar payments | | | 2 936.00 | |
FY Salaries and Wages | | | 221 834.00 | |
FZ Social Security Contributions | | | 99 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 115.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 332 686.00 | |
GG - OPERATING RESULT (I - II) | | | 32 923.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 690 000.00 | |
GP Total financial income (V) | | | 690 000.00 | |
GR Interest and similar expenses | | | 35 462.00 | |
GU Total financial expenses (VI) | | | 35 462.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 654 538.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 687 461.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 3 548.00 | | | 3 548.00 |
HA Exceptional income from management transactions | 20.00 | | | 20.00 |
HD Total exceptional income (VII) | 20.00 | | | 20.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 20.00 | | | 20.00 |
HK Income tax | 4 797.00 | | | 4 797.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 055 630.00 | | | 1 055 630.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 372 945.00 | | | 372 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 682 684.00 | | | 682 684.00 |
| |
| 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 | | | 1 503 386.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 3 386.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 500 000.00 | |
I4 DECREASES Grand Total | | | 1 503 386.00 | |
IN DECREASES Start-up, development, or research expenses | | | 3 386.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 500 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 115.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 1 115.00 | | |
| |
| 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 | 1 684.00 | 1 684.00 | | 1 684.00 |
8C Staff and Related Accounts | 20 000.00 | 20 000.00 | | 20 000.00 |
8D Social Security and Other Social Organizations | 50 071.00 | 50 071.00 | | 50 071.00 |
8E Income Taxes | 4 797.00 | 4 797.00 | | 4 797.00 |
UX Other trade receivables | 154 620.00 | | | 154 620.00 |
VB VAT | 281.00 | | | 281.00 |
VG Loans with a maturity of up to one year at origin | 62.00 | 62.00 | | 62.00 |
VH Loans with a maturity of more than one year at origin | 690 063.00 | 112 418.00 | 459 575.00 | 690 063.00 |
VI Group and Associates | 144 076.00 | 144 076.00 | | 144 076.00 |
VJ Loans taken out during the year | 1 373 815.00 | | | 1 373 815.00 |
VK Loans repaid during the year | 684 385.00 | | | 684 385.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 154 901.00 | 154 901.00 | | 154 901.00 |
VW VAT | 34 190.00 | 34 190.00 | | 34 190.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 944 943.00 | 367 298.00 | 459 575.00 | 944 943.00 |
| |
| 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 | 2 483.00 | | | 2 483.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 833.00 | | | 4 833.00 |
ST Other accounts | 1 557.00 | | | 1 557.00 |
XQ Rental, rental and co-ownership charges | 1 200.00 | | | 1 200.00 |
YP Average staff number | 3.00 | | | 3.00 |
YW Business tax | 453.00 | | | 453.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 936.00 | | | 2 936.00 |
YY Amount of VAT collected | 50 880.00 | | | 50 880.00 |
YZ Total deductible VAT on goods and services | 739.00 | | | 739.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 7 590.00 | | | 7 590.00 |
ZR Subsidiaries and equity interests | 1.00 | | | 1.00 |
