| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 15 703.00 | 13 524.00 | 2 179.00 | 15 703.00 |
BH Other financial assets | 30 933.00 | | 30 933.00 | 30 933.00 |
BJ TOTAL (I) | 46 636.00 | 13 524.00 | 33 112.00 | 46 636.00 |
BT Goods | 21 396.00 | | 21 396.00 | 21 396.00 |
BV Advances and down payments on orders | 20 000.00 | | 20 000.00 | 20 000.00 |
BZ Other receivables | 29 651.00 | | 29 651.00 | 29 651.00 |
CF Cash and cash equivalents | 40 016.00 | | 40 016.00 | 40 016.00 |
CJ TOTAL (II) | 111 064.00 | | 111 064.00 | 111 064.00 |
CO Grand total (0 to V) | 157 699.00 | 13 524.00 | 144 175.00 | 157 699.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 49 828.00 | | | 49 828.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 308.00 | | | 6 308.00 |
DL TOTAL (I) | 64 521.00 | | | 64 521.00 |
DV Miscellaneous Loans and Financial Debts (4) | 367.00 | | | 367.00 |
DX Trade payables and related accounts | 41 685.00 | | | 41 685.00 |
DY Tax and social security liabilities | 37 603.00 | | | 37 603.00 |
EC TOTAL (IV) | 79 655.00 | | | 79 655.00 |
EE Grand total (I to V) | 144 176.00 | | | 144 176.00 |
EG Accrued income and payables due within one year | 79 655.00 | | | 79 655.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 480 536.00 | | 480 536.00 | 480 536.00 |
FJ Net sales | 480 536.00 | | 480 536.00 | 480 536.00 |
FR Total operating income (I) | | | 480 536.00 | |
FS Purchases of goods (including customs duties) | | | 358 446.00 | |
FT Inventory change (goods) | | | -242.00 | |
FU Purchases of raw materials and other supplies | | | 5 537.00 | |
FW Other purchases and external expenses | | | 46 830.00 | |
FX Taxes, duties, and similar payments | | | 4 913.00 | |
FY Salaries and Wages | | | 48 447.00 | |
FZ Social Security Contributions | | | 9 376.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 868.00 | |
GF Total Operating Expenses (II) | | | 475 175.00 | |
GG - OPERATING RESULT (I - II) | | | 5 362.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 362.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 509.00 | | | 1 509.00 |
HD Total exceptional income (VII) | 1 509.00 | | | 1 509.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 509.00 | | | 1 509.00 |
HK Income tax | 563.00 | | | 563.00 |
HL TOTAL REVENUE (I + III + V + VII) | 482 046.00 | | | 482 046.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 475 738.00 | | | 475 738.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 308.00 | | | 6 308.00 |
| |
| 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 | 46 636.00 | | | 46 636.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 933.00 | |
I4 DECREASES Grand Total | | | 46 636.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 703.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 703.00 | | | 15 703.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30 933.00 | | | 30 933.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 656.00 | 1 868.00 | | 11 656.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 656.00 | 1 868.00 | | 11 656.00 |
| |
| 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 | 41 685.00 | 41 685.00 | | 41 685.00 |
8C Staff and Related Accounts | 28 903.00 | 28 903.00 | | 28 903.00 |
8D Social Security and Other Social Organizations | 8 700.00 | 8 700.00 | | 8 700.00 |
UT Other financial assets | 30 933.00 | 30 933.00 | | 30 933.00 |
VB VAT | 1 012.00 | | | 1 012.00 |
VI Group and Associates | 367.00 | 367.00 | | 367.00 |
VM Income taxes | 2 552.00 | | | 2 552.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 26 088.00 | | | 26 088.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 60 584.00 | 60 584.00 | | 60 584.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 655.00 | 79 655.00 | | 79 655.00 |
| |
| 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 | 3 712.00 | | | 3 712.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 838.00 | | | 1 838.00 |
ST Other accounts | 14 992.00 | | | 14 992.00 |
XQ Rental, rental and co-ownership charges | 30 000.00 | | | 30 000.00 |
YW Business tax | 1 201.00 | | | 1 201.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 913.00 | | | 4 913.00 |
YY Amount of VAT collected | 26 429.00 | | | 26 429.00 |
YZ Total deductible VAT on goods and services | 23 308.00 | | | 23 308.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 46 830.00 | | | 46 830.00 |
