| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 379.00 | 379.00 | | 379.00 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 3 006.00 | 2 317.00 | 688.00 | 3 006.00 |
BH Other financial assets | 1 300.00 | | 1 300.00 | 1 300.00 |
BJ TOTAL (I) | 9 685.00 | 2 696.00 | 6 988.00 | 9 685.00 |
BT Goods | 36 371.00 | | 36 371.00 | 36 371.00 |
BZ Other receivables | 180.00 | | 180.00 | 180.00 |
CF Cash and cash equivalents | 22 608.00 | | 22 608.00 | 22 608.00 |
CJ TOTAL (II) | 59 159.00 | | 59 159.00 | 59 159.00 |
CO Grand total (0 to V) | 68 844.00 | 2 696.00 | 66 148.00 | 68 844.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DH Retained earnings | 2 357.00 | | | 2 357.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 114.00 | | | 5 114.00 |
DL TOTAL (I) | 12 972.00 | | | 12 972.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 011.00 | | | 43 011.00 |
DW Advances and down payments received on current orders | 2 835.00 | | | 2 835.00 |
DX Trade payables and related accounts | 2 899.00 | | | 2 899.00 |
DY Tax and social security liabilities | 4 431.00 | | | 4 431.00 |
EC TOTAL (IV) | 53 176.00 | | | 53 176.00 |
EE Grand total (I to V) | 66 148.00 | | | 66 148.00 |
EG Accrued income and payables due within one year | 50 341.00 | | | 50 341.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 51 879.00 | | 51 879.00 | 51 879.00 |
FJ Net sales | 51 879.00 | | 51 879.00 | 51 879.00 |
FR Total operating income (I) | | | 51 879.00 | |
FS Purchases of goods (including customs duties) | | | 29 904.00 | |
FT Inventory change (goods) | | | -3 291.00 | |
FU Purchases of raw materials and other supplies | | | 133.00 | |
FW Other purchases and external expenses | | | 14 844.00 | |
FX Taxes, duties, and similar payments | | | 673.00 | |
FY Salaries and Wages | | | 6 000.00 | |
FZ Social Security Contributions | | | 1 407.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 375.00 | |
GF Total Operating Expenses (II) | | | 50 049.00 | |
GG - OPERATING RESULT (I - II) | | | 1 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 407.00 | | | 1 407.00 |
HA Exceptional income from management transactions | 3 870.00 | | | 3 870.00 |
HD Total exceptional income (VII) | 3 870.00 | | | 3 870.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 720.00 | | | 3 720.00 |
HK Income tax | 435.00 | | | 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 749.00 | | | 55 749.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 634.00 | | | 50 634.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 114.00 | | | 5 114.00 |
| |
| 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 | 9 685.00 | | | 9 685.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 300.00 | |
I4 DECREASES Grand Total | | | 9 685.00 | |
IO DECREASES Total including other intangible assets | | | 5 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 006.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 379.00 | | | 5 379.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 006.00 | | | 3 006.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 300.00 | | | 1 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 320.00 | 375.00 | | 2 320.00 |
PE DEPRECIATION Total including other intangible assets | 379.00 | | | 379.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 941.00 | 375.00 | | 1 941.00 |
| |
| 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 | 2 899.00 | 2 899.00 | | 2 899.00 |
8E Income Taxes | 435.00 | 435.00 | | 435.00 |
UT Other financial assets | 1 300.00 | | | 1 300.00 |
VB VAT | 180.00 | | | 180.00 |
VI Group and Associates | 43 011.00 | 43 011.00 | | 43 011.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 480.00 | 180.00 | 1 300.00 | 1 480.00 |
VW VAT | 3 996.00 | 3 996.00 | | 3 996.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 341.00 | 50 341.00 | | 50 341.00 |
| |
| 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 | 47.00 | | | 47.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 900.00 | | | 900.00 |
ST Other accounts | 5 904.00 | | | 5 904.00 |
XQ Rental, rental and co-ownership charges | 8 040.00 | | | 8 040.00 |
YW Business tax | 626.00 | | | 626.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 673.00 | | | 673.00 |
YY Amount of VAT collected | 10 375.00 | | | 10 375.00 |
YZ Total deductible VAT on goods and services | 6 814.00 | | | 6 814.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 14 844.00 | | | 14 844.00 |
