| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 46 249.00 | 45 792.00 | 457.00 | 46 249.00 |
BJ TOTAL (I) | 46 249.00 | 45 792.00 | 457.00 | 46 249.00 |
BP Services in progress | 4 000.00 | | 4 000.00 | 4 000.00 |
BT Goods | 14 825.00 | | 14 825.00 | 14 825.00 |
BX Customers and related accounts | 61 669.00 | | 61 669.00 | 61 669.00 |
BZ Other receivables | 1 866.00 | | 1 866.00 | 1 866.00 |
CF Cash and cash equivalents | 40 248.00 | | 40 248.00 | 40 248.00 |
CJ TOTAL (II) | 122 607.00 | | 122 607.00 | 122 607.00 |
CO Grand total (0 to V) | 168 857.00 | 45 792.00 | 123 065.00 | 168 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | | | 24 000.00 |
DB Share, merger, contribution premiums, etc. | 16 000.00 | | | 16 000.00 |
DD Legal reserve (1) | 2 400.00 | | | 2 400.00 |
DH Retained earnings | 17 535.00 | | | 17 535.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 731.00 | | | 13 731.00 |
DL TOTAL (I) | 73 665.00 | | | 73 665.00 |
DU Loans and Debts from Credit Institutions (3) | 2 584.00 | | | 2 584.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 517.00 | | | 20 517.00 |
DX Trade payables and related accounts | 6 334.00 | | | 6 334.00 |
DY Tax and social security liabilities | 17 750.00 | | | 17 750.00 |
EA Other liabilities | 2 215.00 | | | 2 215.00 |
EC TOTAL (IV) | 49 400.00 | | | 49 400.00 |
EE Grand total (I to V) | 123 065.00 | | | 123 065.00 |
EG Accrued income and payables due within one year | 49 400.00 | | | 49 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 63 894.00 | | 63 894.00 | 63 894.00 |
FD Production sold - goods | 3 499.00 | | 3 499.00 | 3 499.00 |
FG Production sold - services | 135 394.00 | | 135 394.00 | 135 394.00 |
FJ Net sales | 202 786.00 | | 202 786.00 | 202 786.00 |
FM Inventory production | | | -4 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 000.00 | |
FR Total operating income (I) | | | 199 786.00 | |
FS Purchases of goods (including customs duties) | | | 40 456.00 | |
FT Inventory change (goods) | | | -250.00 | |
FW Other purchases and external expenses | | | 27 336.00 | |
FX Taxes, duties, and similar payments | | | 10 449.00 | |
FY Salaries and Wages | | | 74 959.00 | |
FZ Social Security Contributions | | | 29 542.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 815.00 | |
GF Total Operating Expenses (II) | | | 184 307.00 | |
GG - OPERATING RESULT (I - II) | | | 15 479.00 | |
GR Interest and similar expenses | | | 205.00 | |
GU Total financial expenses (VI) | | | 205.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -205.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 274.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 000.00 | | | 1 000.00 |
A2 TOTAL ASSETS | 18 647.00 | | | 18 647.00 |
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 | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 65.00 | | | 65.00 |
HK Income tax | 1 608.00 | | | 1 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 199 855.00 | | | 199 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 186 125.00 | | | 186 125.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 731.00 | | | 13 731.00 |
| |
| 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 | 46 249.00 | | | 46 249.00 |
I4 DECREASES Grand Total | | | 46 249.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 46 249.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 46 249.00 | | | 46 249.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 977.00 | 1 815.00 | | 43 977.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 43 977.00 | 1 815.00 | | 43 977.00 |
| |
| 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 | 6 334.00 | 6 334.00 | | 6 334.00 |
8C Staff and Related Accounts | 3 029.00 | 3 029.00 | | 3 029.00 |
8D Social Security and Other Social Organizations | 5 088.00 | 5 088.00 | | 5 088.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 215.00 | 2 215.00 | | 2 215.00 |
UX Other trade receivables | 61 669.00 | 61 669.00 | | 61 669.00 |
VB VAT | 656.00 | 656.00 | | 656.00 |
VH Loans with a maturity of more than one year at origin | 2 584.00 | 2 584.00 | | 2 584.00 |
VI Group and Associates | 20 517.00 | 20 517.00 | | 20 517.00 |
VK Loans repaid during the year | 14 258.00 | | | 14 258.00 |
VM Income taxes | 1 210.00 | 1 210.00 | | 1 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 63 535.00 | 63 535.00 | | 63 535.00 |
VW VAT | 9 633.00 | 9 633.00 | | 9 633.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 400.00 | 49 400.00 | | 49 400.00 |
| |
| 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 | 9 329.00 | | | 9 329.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 58.00 | | | 58.00 |
ST Other accounts | 16 775.00 | | | 16 775.00 |
XQ Rental, rental and co-ownership charges | 10 160.00 | | | 10 160.00 |
YT Subcontracting | 343.00 | | | 343.00 |
YW Business tax | 1 120.00 | | | 1 120.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 449.00 | | | 10 449.00 |
YY Amount of VAT collected | 39 617.00 | | | 39 617.00 |
YZ Total deductible VAT on goods and services | 11 074.00 | | | 11 074.00 |
ZE Dividends | 2 400.00 | | | 2 400.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 27 336.00 | | | 27 336.00 |
