| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 96.00 | | 96.00 | 96.00 |
BJ TOTAL (I) | 96.00 | | 96.00 | 96.00 |
BX Customers and related accounts | 13 200.00 | | 13 200.00 | 13 200.00 |
BZ Other receivables | 3 489.00 | | 3 489.00 | 3 489.00 |
CF Cash and cash equivalents | 57 496.00 | | 57 496.00 | 57 496.00 |
CJ TOTAL (II) | 74 185.00 | | 74 185.00 | 74 185.00 |
CO Grand total (0 to V) | 74 281.00 | | 74 281.00 | 74 281.00 |
CP Shares due in less than one year | 96.00 | | | 96.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 65 704.00 | 41 671.00 | | 65 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 468.00 | 24 033.00 | | 6 468.00 |
DL TOTAL (I) | 73 273.00 | 66 804.00 | | 73 273.00 |
DX Trade payables and related accounts | 1 009.00 | 289.00 | | 1 009.00 |
DY Tax and social security liabilities | | 6 361.00 | | |
EA Other liabilities | | 6 360.00 | | |
EC TOTAL (IV) | 1 009.00 | 13 010.00 | | 1 009.00 |
EE Grand total (I to V) | 74 281.00 | 79 815.00 | | 74 281.00 |
EG Accrued income and payables due within one year | 1 009.00 | 13 010.00 | | 1 009.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 80 860.00 | 80 860.00 | |
FG Production sold - services | 36 758.00 | | 36 758.00 | 36 758.00 |
FJ Net sales | 36 758.00 | 80 860.00 | 117 618.00 | 36 758.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 117 630.00 | |
FS Purchases of goods (including customs duties) | | | 77 069.00 | |
FW Other purchases and external expenses | | | 32 139.00 | |
FX Taxes, duties, and similar payments | | | 749.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 109 958.00 | |
GG - OPERATING RESULT (I - II) | | | 7 672.00 | |
GN Positive exchange differences | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 83.00 | | | 83.00 |
HH Total exceptional expenses (VIII) | 83.00 | | | 83.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -83.00 | | | -83.00 |
HK Income tax | 1 141.00 | 4 241.00 | | 1 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 650.00 | 369 142.00 | | 117 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 111 182.00 | 345 109.00 | | 111 182.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 468.00 | 24 033.00 | | 6 468.00 |
| |
| 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 | 96.00 | | | 96.00 |
I3 DECREASES Total Financial Fixed Assets | | | 96.00 | |
I4 DECREASES Grand Total | | | 96.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 96.00 | | | 96.00 |
| |
| 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 | 1 009.00 | 1 009.00 | | 1 009.00 |
UT Other financial assets | 96.00 | 96.00 | | 96.00 |
UX Other trade receivables | 13 200.00 | | | 13 200.00 |
VB VAT | 1 026.00 | | | 1 026.00 |
VM Income taxes | 2 463.00 | | | 2 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 785.00 | 16 785.00 | | 16 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 009.00 | 1 009.00 | | 1 009.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | 43.00 | | 43.00 |
ST Other accounts | 14 173.00 | 9 423.00 | | 14 173.00 |
XQ Rental, rental and co-ownership charges | 4 585.00 | 5 460.00 | | 4 585.00 |
YT Subcontracting | 13 338.00 | 7 952.00 | | 13 338.00 |
YW Business tax | 749.00 | 386.00 | | 749.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 749.00 | 386.00 | | 749.00 |
YY Amount of VAT collected | 6 006.00 | | | 6 006.00 |
YZ Total deductible VAT on goods and services | 11 076.00 | 40 455.00 | | 11 076.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 32 139.00 | 22 878.00 | | 32 139.00 |
