| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | | | | |
BV Advances and down payments on orders | 457 772.00 | | 457 772.00 | 457 772.00 |
BZ Other receivables | 410 636.00 | | 410 636.00 | 410 636.00 |
CF Cash and cash equivalents | 163 622.00 | | 163 622.00 | 163 622.00 |
CH Prepaid expenses | 427.00 | | 427.00 | 427.00 |
CJ TOTAL (II) | 1 032 456.00 | | 1 032 456.00 | 1 032 456.00 |
CO Grand total (0 to V) | 1 032 456.00 | | 1 032 456.00 | 1 032 456.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | 58 000.00 | | 58 000.00 |
DD Legal reserve (1) | 5 800.00 | 5 800.00 | | 5 800.00 |
DH Retained earnings | 231 016.00 | 64 480.00 | | 231 016.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 94 289.00 | 166 536.00 | | 94 289.00 |
DL TOTAL (I) | 389 105.00 | 294 816.00 | | 389 105.00 |
DP Provisions for Risks | 24 000.00 | | | 24 000.00 |
DR TOTAL (IV) | 24 000.00 | | | 24 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 145 782.00 | | |
DX Trade payables and related accounts | 502 993.00 | 508 372.00 | | 502 993.00 |
DY Tax and social security liabilities | 116 358.00 | 183 255.00 | | 116 358.00 |
EC TOTAL (IV) | 619 351.00 | 837 409.00 | | 619 351.00 |
EE Grand total (I to V) | 1 032 456.00 | 1 132 225.00 | | 1 032 456.00 |
EG Accrued income and payables due within one year | 619 351.00 | 837 409.00 | | 619 351.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 583 896.00 | | 583 896.00 | 583 896.00 |
FJ Net sales | 583 896.00 | | 583 896.00 | 583 896.00 |
FM Inventory production | | | -403 994.00 | |
FR Total operating income (I) | | | 179 902.00 | |
FU Purchases of raw materials and other supplies | | | -6 421.00 | |
FW Other purchases and external expenses | | | 17 380.00 | |
FX Taxes, duties, and similar payments | | | 3 325.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 24 000.00 | |
GF Total Operating Expenses (II) | | | 38 284.00 | |
GG - OPERATING RESULT (I - II) | | | 141 618.00 | |
GR Interest and similar expenses | | | 184.00 | |
GU Total financial expenses (VI) | | | 184.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -184.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 141 433.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 47 144.00 | 83 268.00 | | 47 144.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 902.00 | 413 067.00 | | 179 902.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 612.00 | 246 531.00 | | 85 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 94 289.00 | 166 536.00 | | 94 289.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | | 24 000.00 | | |
7C Grand total | | 24 000.00 | | |
UE of which provisions and reversals: - Operating | | 24 000.00 | | |
| |
| 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 | 502 993.00 | 502 993.00 | | 502 993.00 |
8E Income Taxes | 5 513.00 | 5 513.00 | | 5 513.00 |
VB VAT | 83 310.00 | | | 83 310.00 |
VC Group and associates | 317 724.00 | | | 317 724.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 270.00 | 1 270.00 | | 1 270.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9 601.00 | | | 9 601.00 |
VS Prepaid expenses | 427.00 | | | 427.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 411 063.00 | 411 063.00 | | 411 063.00 |
VW VAT | 109 575.00 | 109 575.00 | | 109 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 619 351.00 | 619 351.00 | | 619 351.00 |
| |
| 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 | 2 316.00 | 3 497.00 | | 2 316.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 500.00 | 2 874.00 | | 2 500.00 |
ST Other accounts | 2 276.00 | 6 850.00 | | 2 276.00 |
YV Retrocessions of fees, commissions and brokerage | 12 605.00 | 54 867.00 | | 12 605.00 |
YW Business tax | 1 009.00 | 404.00 | | 1 009.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 325.00 | 3 901.00 | | 3 325.00 |
YY Amount of VAT collected | 80 604.00 | 202 972.00 | | 80 604.00 |
YZ Total deductible VAT on goods and services | 83 950.00 | 69 191.00 | | 83 950.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 380.00 | 64 591.00 | | 17 380.00 |
