| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 354.00 | 43 028.00 | 1 326.00 | 44 354.00 |
BJ TOTAL (I) | 44 354.00 | 43 028.00 | 1 326.00 | 44 354.00 |
BT Goods | 10 854.00 | | 10 854.00 | 10 854.00 |
BX Customers and related accounts | 5 955.00 | | 5 955.00 | 5 955.00 |
BZ Other receivables | 1 777.00 | | 1 777.00 | 1 777.00 |
CF Cash and cash equivalents | 25 508.00 | | 25 508.00 | 25 508.00 |
CH Prepaid expenses | 155.00 | | 155.00 | 155.00 |
CJ TOTAL (II) | 44 250.00 | | 44 250.00 | 44 250.00 |
CO Grand total (0 to V) | 88 604.00 | 43 028.00 | 45 575.00 | 88 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 12 800.00 | 12 800.00 | | 12 800.00 |
DD Legal reserve (1) | 1 280.00 | 1 280.00 | | 1 280.00 |
DG Other reserves | 16 629.00 | 16 629.00 | | 16 629.00 |
DH Retained earnings | -10 623.00 | -16 661.00 | | -10 623.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 394.00 | 6 038.00 | | 6 394.00 |
DL TOTAL (I) | 26 480.00 | 20 086.00 | | 26 480.00 |
DU Loans and Debts from Credit Institutions (3) | 42.00 | 30.00 | | 42.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 788.00 | 9 737.00 | | 4 788.00 |
DX Trade payables and related accounts | 12 558.00 | 7 015.00 | | 12 558.00 |
DY Tax and social security liabilities | 1 707.00 | 1 485.00 | | 1 707.00 |
EC TOTAL (IV) | 19 095.00 | 18 267.00 | | 19 095.00 |
EE Grand total (I to V) | 45 575.00 | 38 354.00 | | 45 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 98 539.00 | | 98 539.00 | 98 539.00 |
FG Production sold - services | 12 529.00 | | 12 529.00 | 12 529.00 |
FJ Net sales | 111 068.00 | | 111 068.00 | 111 068.00 |
FQ Other income | | | 124.00 | |
FR Total operating income (I) | | | 111 191.00 | |
FS Purchases of goods (including customs duties) | | | 71 473.00 | |
FT Inventory change (goods) | | | -1 898.00 | |
FW Other purchases and external expenses | | | 18 693.00 | |
FX Taxes, duties, and similar payments | | | 566.00 | |
FY Salaries and Wages | | | 14 043.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 153.00 | |
GE Other Expenses | | | 24.00 | |
GF Total Operating Expenses (II) | | | 104 054.00 | |
GG - OPERATING RESULT (I - II) | | | 7 138.00 | |
GR Interest and similar expenses | | | 477.00 | |
GU Total financial expenses (VI) | | | 477.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -477.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 150.00 | | |
HD Total exceptional income (VII) | | 150.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 150.00 | | |
HK Income tax | 267.00 | | | 267.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 191.00 | 102 057.00 | | 111 191.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 104 797.00 | 96 019.00 | | 104 797.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 394.00 | 6 038.00 | | 6 394.00 |
| |
| 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 | 44 354.00 | | | 44 354.00 |
I4 DECREASES Grand Total | | | 44 354.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 354.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 44 354.00 | | | 44 354.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 875.00 | 1 153.00 | | 41 875.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 875.00 | 1 153.00 | | 41 875.00 |
| |
| 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 | 12 558.00 | 12 558.00 | | 12 558.00 |
8D Social Security and Other Social Organizations | 137.00 | 137.00 | | 137.00 |
8E Income Taxes | 267.00 | 267.00 | | 267.00 |
UX Other trade receivables | 5 955.00 | | | 5 955.00 |
VB VAT | 1 777.00 | | | 1 777.00 |
VG Loans with a maturity of up to one year at origin | 42.00 | 42.00 | | 42.00 |
VI Group and Associates | 4 788.00 | 4 788.00 | | 4 788.00 |
VS Prepaid expenses | 155.00 | | | 155.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 888.00 | 7 888.00 | | 7 888.00 |
VW VAT | 1 303.00 | 1 303.00 | | 1 303.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 095.00 | 19 095.00 | | 19 095.00 |
| |
| 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 | 97.00 | 396.00 | | 97.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 464.00 | 1 509.00 | | 1 464.00 |
ST Other accounts | 8 539.00 | 6 411.00 | | 8 539.00 |
XQ Rental, rental and co-ownership charges | 8 090.00 | 8 040.00 | | 8 090.00 |
YT Subcontracting | 600.00 | | | 600.00 |
YW Business tax | 469.00 | 467.00 | | 469.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 566.00 | 863.00 | | 566.00 |
YY Amount of VAT collected | 22 213.00 | 20 411.00 | | 22 213.00 |
YZ Total deductible VAT on goods and services | 18 839.00 | 15 651.00 | | 18 839.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 18 693.00 | 15 960.00 | | 18 693.00 |
