| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 837.00 | 1 837.00 | | 1 837.00 |
BJ TOTAL (I) | 1 837.00 | 1 837.00 | | 1 837.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 154.00 | | 154.00 | 154.00 |
CF Cash and cash equivalents | 76 076.00 | | 76 076.00 | 76 076.00 |
CH Prepaid expenses | 336.00 | | 336.00 | 336.00 |
CJ TOTAL (II) | 76 566.00 | | 76 566.00 | 76 566.00 |
CO Grand total (0 to V) | 78 402.00 | 1 837.00 | 76 566.00 | 78 402.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 2 082.00 | 2 082.00 | | 2 082.00 |
DH Retained earnings | 12 954.00 | 12 888.00 | | 12 954.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 44 651.00 | 21 066.00 | | 44 651.00 |
DL TOTAL (I) | 67 687.00 | 44 036.00 | | 67 687.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25.00 | 1 474.00 | | 25.00 |
DX Trade payables and related accounts | 919.00 | 28 230.00 | | 919.00 |
DY Tax and social security liabilities | 7 934.00 | 7 256.00 | | 7 934.00 |
EC TOTAL (IV) | 8 879.00 | 36 961.00 | | 8 879.00 |
EE Grand total (I to V) | 76 566.00 | 80 997.00 | | 76 566.00 |
EG Accrued income and payables due within one year | 8 879.00 | 36 961.00 | | 8 879.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 251.00 | | 4 251.00 | 4 251.00 |
FG Production sold - services | 151 787.00 | | 151 787.00 | 151 787.00 |
FJ Net sales | 156 038.00 | | 156 038.00 | 156 038.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 156 040.00 | |
FS Purchases of goods (including customs duties) | | | 18 010.00 | |
FW Other purchases and external expenses | | | 83 479.00 | |
FX Taxes, duties, and similar payments | | | 909.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 102 402.00 | |
GG - OPERATING RESULT (I - II) | | | 53 638.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 495.00 | | | 1 495.00 |
HD Total exceptional income (VII) | 1 495.00 | | | 1 495.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 495.00 | | | 1 495.00 |
HK Income tax | 10 482.00 | 3 718.00 | | 10 482.00 |
HL TOTAL REVENUE (I + III + V + VII) | 157 535.00 | 77 226.00 | | 157 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 884.00 | 56 160.00 | | 112 884.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 44 651.00 | 21 066.00 | | 44 651.00 |
| |
| 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 | 1 837.00 | | | 1 837.00 |
I4 DECREASES Grand Total | | | 1 837.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 837.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 837.00 | | | 1 837.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 837.00 | | | 1 837.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 837.00 | | | 1 837.00 |
| |
| 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 | 919.00 | 919.00 | | 919.00 |
8E Income Taxes | 6 766.00 | 6 766.00 | | 6 766.00 |
VB VAT | 154.00 | | | 154.00 |
VI Group and Associates | 25.00 | 25.00 | | 25.00 |
VS Prepaid expenses | 336.00 | | | 336.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 490.00 | 490.00 | | 490.00 |
VW VAT | 1 168.00 | 1 168.00 | | 1 168.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 879.00 | 8 879.00 | | 8 879.00 |
| |
| 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 | 909.00 | 1 024.00 | | 909.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 475.00 | 463.00 | | 475.00 |
ST Other accounts | 5 238.00 | 5 834.00 | | 5 238.00 |
XQ Rental, rental and co-ownership charges | 1 915.00 | 1 837.00 | | 1 915.00 |
YT Subcontracting | 75 850.00 | 34 400.00 | | 75 850.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 909.00 | 1 024.00 | | 909.00 |
YY Amount of VAT collected | 31 208.00 | 15 445.00 | | 31 208.00 |
YZ Total deductible VAT on goods and services | 21 336.00 | 8 820.00 | | 21 336.00 |
ZE Dividends | 21 000.00 | | | 21 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 83 479.00 | 42 534.00 | | 83 479.00 |
