| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 21 888.00 | 21 888.00 | | 21 888.00 |
BH Other financial assets | 55.00 | | 55.00 | 55.00 |
BJ TOTAL (I) | 21 943.00 | 21 888.00 | 55.00 | 21 943.00 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 34 403.00 | | 34 403.00 | 34 403.00 |
BZ Other receivables | 3 829.00 | | 3 829.00 | 3 829.00 |
CF Cash and cash equivalents | 85 430.00 | | 85 430.00 | 85 430.00 |
CJ TOTAL (II) | 123 663.00 | | 123 663.00 | 123 663.00 |
CO Grand total (0 to V) | 145 606.00 | 21 888.00 | 123 718.00 | 145 606.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 263.00 | 13 263.00 | | 13 263.00 |
DD Legal reserve (1) | 1 326.00 | 1 326.00 | | 1 326.00 |
DH Retained earnings | 8 680.00 | 8 010.00 | | 8 680.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 755.00 | 670.00 | | 755.00 |
DL TOTAL (I) | 24 025.00 | 23 270.00 | | 24 025.00 |
DX Trade payables and related accounts | 46 928.00 | 54 265.00 | | 46 928.00 |
DY Tax and social security liabilities | 16 560.00 | 13 225.00 | | 16 560.00 |
EA Other liabilities | 36 205.00 | 4 832.00 | | 36 205.00 |
EC TOTAL (IV) | 99 693.00 | 72 323.00 | | 99 693.00 |
EE Grand total (I to V) | 123 718.00 | 95 592.00 | | 123 718.00 |
EG Accrued income and payables due within one year | 99 693.00 | 72 323.00 | | 99 693.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 478 759.00 | | 478 759.00 | 478 759.00 |
FJ Net sales | 478 759.00 | | 478 759.00 | 478 759.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 24 338.00 | |
FQ Other income | | | 1 440.00 | |
FR Total operating income (I) | | | 504 537.00 | |
FS Purchases of goods (including customs duties) | | | 44.00 | |
FW Other purchases and external expenses | | | 440 665.00 | |
FX Taxes, duties, and similar payments | | | 4 678.00 | |
FY Salaries and Wages | | | 49 726.00 | |
FZ Social Security Contributions | | | 15 007.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 510 119.00 | |
GG - OPERATING RESULT (I - II) | | | -5 582.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 582.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 24 338.00 | 21 973.00 | | 24 338.00 |
HA Exceptional income from management transactions | 6 337.00 | | | 6 337.00 |
HD Total exceptional income (VII) | 6 337.00 | | | 6 337.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 337.00 | | | 6 337.00 |
HL TOTAL REVENUE (I + III + V + VII) | 510 874.00 | 450 343.00 | | 510 874.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 510 119.00 | 449 673.00 | | 510 119.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 755.00 | 670.00 | | 755.00 |
| |
| 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 | 21 943.00 | | | 21 943.00 |
I3 DECREASES Total Financial Fixed Assets | | | 55.00 | |
I4 DECREASES Grand Total | | | 21 943.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 21 888.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 888.00 | | | 21 888.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 55.00 | | | 55.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 888.00 | | | 21 888.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 21 888.00 | | | 21 888.00 |
| |
| 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 | 46 928.00 | 46 928.00 | | 46 928.00 |
8C Staff and Related Accounts | 1 973.00 | 1 973.00 | | 1 973.00 |
8D Social Security and Other Social Organizations | 10 412.00 | 10 412.00 | | 10 412.00 |
8K Other liabilities (including liabilities related to repo transactions) | 36 205.00 | 36 205.00 | | 36 205.00 |
UT Other financial assets | 55.00 | | 55.00 | 55.00 |
UX Other trade receivables | 34 403.00 | 34 403.00 | | 34 403.00 |
UY Staff and related accounts | 39.00 | 39.00 | | 39.00 |
VB VAT | 632.00 | 632.00 | | 632.00 |
VM Income taxes | 2 969.00 | 2 969.00 | | 2 969.00 |
VP Miscellaneous | 189.00 | 189.00 | | 189.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 000.00 | 2 000.00 | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 288.00 | 38 233.00 | 55.00 | 38 288.00 |
VW VAT | 2 175.00 | 2 175.00 | | 2 175.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 99 693.00 | 99 693.00 | | 99 693.00 |
| |
| 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 | 1 614.00 | 2 017.00 | | 1 614.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 47 665.00 | 40 987.00 | | 47 665.00 |
ST Other accounts | 138 310.00 | 157 875.00 | | 138 310.00 |
XQ Rental, rental and co-ownership charges | 254 691.00 | 197 945.00 | | 254 691.00 |
YW Business tax | 3 064.00 | 3 083.00 | | 3 064.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 678.00 | 5 100.00 | | 4 678.00 |
YY Amount of VAT collected | 52 079.00 | 48 198.00 | | 52 079.00 |
YZ Total deductible VAT on goods and services | 46 852.00 | 42 372.00 | | 46 852.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 440 665.00 | 396 807.00 | | 440 665.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
