| |
| 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 | 3 750.00 | 3 750.00 | | 3 750.00 |
AT Other tangible assets | 15 355.00 | 11 138.00 | 4 217.00 | 15 355.00 |
BH Other financial assets | 10.00 | | 10.00 | 10.00 |
BJ TOTAL (I) | 19 115.00 | 14 888.00 | 4 227.00 | 19 115.00 |
BX Customers and related accounts | 71 240.00 | | 71 240.00 | 71 240.00 |
BZ Other receivables | 25 189.00 | | 25 189.00 | 25 189.00 |
CF Cash and cash equivalents | 144 488.00 | | 144 488.00 | 144 488.00 |
CJ TOTAL (II) | 240 917.00 | | 240 917.00 | 240 917.00 |
CO Grand total (0 to V) | 260 032.00 | 14 888.00 | 245 144.00 | 260 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DH Retained earnings | 168 874.00 | | | 168 874.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 265.00 | | | 27 265.00 |
DL TOTAL (I) | 203 638.00 | | | 203 638.00 |
DX Trade payables and related accounts | 1 366.00 | | | 1 366.00 |
DY Tax and social security liabilities | 40 140.00 | | | 40 140.00 |
EC TOTAL (IV) | 41 506.00 | | | 41 506.00 |
EE Grand total (I to V) | 245 144.00 | | | 245 144.00 |
EG Accrued income and payables due within one year | 41 506.00 | | | 41 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 687 508.00 | | 687 508.00 | 687 508.00 |
FJ Net sales | 687 508.00 | | 687 508.00 | 687 508.00 |
FR Total operating income (I) | | | 687 508.00 | |
FS Purchases of goods (including customs duties) | | | 4 082.00 | |
FW Other purchases and external expenses | | | 430 324.00 | |
FX Taxes, duties, and similar payments | | | 1 037.00 | |
FY Salaries and Wages | | | 193 128.00 | |
FZ Social Security Contributions | | | 24 791.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 100.00 | |
GF Total Operating Expenses (II) | | | 654 462.00 | |
GG - OPERATING RESULT (I - II) | | | 33 046.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 046.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 69.00 | | | 69.00 |
HD Total exceptional income (VII) | 69.00 | | | 69.00 |
HE Exceptional expenses on management operations | 883.00 | | | 883.00 |
HH Total exceptional expenses (VIII) | 883.00 | | | 883.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -814.00 | | | -814.00 |
HK Income tax | 4 967.00 | | | 4 967.00 |
HL TOTAL REVENUE (I + III + V + VII) | 687 577.00 | | | 687 577.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 660 312.00 | | | 660 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 265.00 | | | 27 265.00 |
| |
| 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 | 19 115.00 | | | 19 115.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
I4 DECREASES Grand Total | | | 19 115.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 105.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 105.00 | | | 19 105.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10.00 | | | 10.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 788.00 | 1 100.00 | | 13 788.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 788.00 | 1 100.00 | | 13 788.00 |
| |
| 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 | 1 366.00 | 1 366.00 | | 1 366.00 |
8C Staff and Related Accounts | 18 140.00 | 18 140.00 | | 18 140.00 |
8D Social Security and Other Social Organizations | 17 966.00 | 17 966.00 | | 17 966.00 |
UT Other financial assets | 10.00 | | | 10.00 |
UX Other trade receivables | 71 240.00 | 71 240.00 | | 71 240.00 |
VB VAT | 2 319.00 | 2 319.00 | | 2 319.00 |
VC Group and associates | 14 114.00 | 14 114.00 | | 14 114.00 |
VM Income taxes | 8 756.00 | 8 756.00 | | 8 756.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 082.00 | 2 082.00 | | 2 082.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 96 439.00 | 96 429.00 | 10.00 | 96 439.00 |
VW VAT | 1 952.00 | 1 952.00 | | 1 952.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 506.00 | 41 506.00 | | 41 506.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 959.00 | | | 5 959.00 |
ST Other accounts | 7 873.00 | | | 7 873.00 |
XQ Rental, rental and co-ownership charges | 2 587.00 | | | 2 587.00 |
YT Subcontracting | 413 905.00 | | | 413 905.00 |
YW Business tax | 1 037.00 | | | 1 037.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 037.00 | | | 1 037.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 430 324.00 | | | 430 324.00 |
