| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 1 113.00 | | 1 113.00 | 1 113.00 |
BX Customers and related accounts | 52 554.00 | | 52 554.00 | 52 554.00 |
BZ Other receivables | 11 490.00 | | 11 490.00 | 11 490.00 |
CF Cash and cash equivalents | 31 381.00 | | 31 381.00 | 31 381.00 |
CJ TOTAL (II) | 96 537.00 | | 96 537.00 | 96 537.00 |
CO Grand total (0 to V) | 96 537.00 | | 96 537.00 | 96 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 763.00 | 763.00 | | 763.00 |
DH Retained earnings | -626.00 | -2 376.00 | | -626.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 221.00 | 1 750.00 | | 1 221.00 |
DL TOTAL (I) | 8 983.00 | 7 761.00 | | 8 983.00 |
DU Loans and Debts from Credit Institutions (3) | 210.00 | 210.00 | | 210.00 |
DW Advances and down payments received on current orders | | 4 331.00 | | |
DX Trade payables and related accounts | 80 870.00 | 38 692.00 | | 80 870.00 |
DY Tax and social security liabilities | 6 475.00 | 3 983.00 | | 6 475.00 |
EC TOTAL (IV) | 87 554.00 | 47 216.00 | | 87 554.00 |
EE Grand total (I to V) | 96 537.00 | 54 977.00 | | 96 537.00 |
EG Accrued income and payables due within one year | 87 554.00 | 42 885.00 | | 87 554.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 122 043.00 | | 122 043.00 | 122 043.00 |
FJ Net sales | 122 043.00 | | 122 043.00 | 122 043.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 122 043.00 | |
FW Other purchases and external expenses | | | 18 849.00 | |
FX Taxes, duties, and similar payments | | | 537.00 | |
GE Other Expenses | | | 101 397.00 | |
GF Total Operating Expenses (II) | | | 120 782.00 | |
GG - OPERATING RESULT (I - II) | | | 1 261.00 | |
GM Reversals of provisions and transfers of expenses | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 240.00 | | |
HK Income tax | 40.00 | | | 40.00 |
HL TOTAL REVENUE (I + III + V + VII) | 122 043.00 | 185 079.00 | | 122 043.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 822.00 | 183 329.00 | | 120 822.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 221.00 | 1 750.00 | | 1 221.00 |
| |
| 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 | 80 870.00 | 80 870.00 | | 80 870.00 |
8E Income Taxes | 62.00 | 62.00 | | 62.00 |
UX Other trade receivables | 52 554.00 | | | 52 554.00 |
VB VAT | 11 490.00 | | | 11 490.00 |
VG Loans with a maturity of up to one year at origin | 210.00 | 210.00 | | 210.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 442.00 | 1 442.00 | | 1 442.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 043.00 | 64 043.00 | | 64 043.00 |
VW VAT | 4 971.00 | 4 971.00 | | 4 971.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 554.00 | 87 554.00 | | 87 554.00 |
| |
| 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 | 537.00 | 573.00 | | 537.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 9 180.00 | 17 328.00 | | 9 180.00 |
ST Other accounts | 730.00 | 1 570.00 | | 730.00 |
XQ Rental, rental and co-ownership charges | 750.00 | 1 500.00 | | 750.00 |
YT Subcontracting | 8 189.00 | 16 495.00 | | 8 189.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 537.00 | 573.00 | | 537.00 |
YY Amount of VAT collected | 1 144.00 | 31 838.00 | | 1 144.00 |
YZ Total deductible VAT on goods and services | 10 936.00 | 31 663.00 | | 10 936.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 849.00 | 36 893.00 | | 18 849.00 |
