| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AN Land | 40 285.00 | | 40 285.00 | 40 285.00 |
AR Technical installations, industrial equipment and tools | 3 964.00 | 3 964.00 | | 3 964.00 |
AT Other tangible assets | 3 604.00 | 3 604.00 | | 3 604.00 |
BH Other financial assets | 1 662.00 | | 1 662.00 | 1 662.00 |
BJ TOTAL (I) | 49 514.00 | 7 568.00 | 41 946.00 | 49 514.00 |
BT Goods | 1 250.00 | | 1 250.00 | 1 250.00 |
BX Customers and related accounts | 35 163.00 | | 35 163.00 | 35 163.00 |
BZ Other receivables | 310.00 | | 310.00 | 310.00 |
CF Cash and cash equivalents | 48 673.00 | | 48 673.00 | 48 673.00 |
CJ TOTAL (II) | 85 395.00 | | 85 395.00 | 85 395.00 |
CO Grand total (0 to V) | 134 909.00 | 7 568.00 | 127 341.00 | 134 909.00 |
| |
| 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 |
DE Statutory or contractual reserves | 120.00 | | | 120.00 |
DH Retained earnings | 29 942.00 | | | 29 942.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 546.00 | | | 6 546.00 |
DL TOTAL (I) | 44 992.00 | | | 44 992.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43 815.00 | | | 43 815.00 |
DX Trade payables and related accounts | 28 261.00 | | | 28 261.00 |
DY Tax and social security liabilities | 8 591.00 | | | 8 591.00 |
EA Other liabilities | 1 682.00 | | | 1 682.00 |
EC TOTAL (IV) | 82 349.00 | | | 82 349.00 |
EE Grand total (I to V) | 127 341.00 | | | 127 341.00 |
EG Accrued income and payables due within one year | 82 349.00 | | | 82 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 222 342.00 | | 222 342.00 | 222 342.00 |
FG Production sold - services | 4 128.00 | | 4 128.00 | 4 128.00 |
FJ Net sales | 226 470.00 | | 226 470.00 | 226 470.00 |
FR Total operating income (I) | | | 226 470.00 | |
FS Purchases of goods (including customs duties) | | | 107 601.00 | |
FT Inventory change (goods) | | | 2 550.00 | |
FU Purchases of raw materials and other supplies | | | 2 795.00 | |
FW Other purchases and external expenses | | | 86 221.00 | |
FX Taxes, duties, and similar payments | | | 794.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 6 845.00 | |
GF Total Operating Expenses (II) | | | 218 806.00 | |
GG - OPERATING RESULT (I - II) | | | 7 664.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 664.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 37.00 | | | 37.00 |
HD Total exceptional income (VII) | 37.00 | | | 37.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 37.00 | | | 37.00 |
HK Income tax | 1 155.00 | | | 1 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 226 507.00 | | | 226 507.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 219 961.00 | | | 219 961.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 546.00 | | | 6 546.00 |
| |
| 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 | 49 514.00 | | | 49 514.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 662.00 | |
I4 DECREASES Grand Total | | | 49 514.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 47 852.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 47 852.00 | | | 47 852.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 662.00 | | | 1 662.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 568.00 | | | 7 568.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 568.00 | | | 7 568.00 |
| |
| 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 | 28 261.00 | 28 261.00 | | 28 261.00 |
8C Staff and Related Accounts | 4 230.00 | 4 230.00 | | 4 230.00 |
8D Social Security and Other Social Organizations | 1 629.00 | 1 629.00 | | 1 629.00 |
8E Income Taxes | 1 155.00 | 1 155.00 | | 1 155.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 682.00 | 1 682.00 | | 1 682.00 |
UT Other financial assets | 1 662.00 | | 1 662.00 | 1 662.00 |
UX Other trade receivables | 35 163.00 | 35 163.00 | | 35 163.00 |
VB VAT | 170.00 | 170.00 | | 170.00 |
VI Group and Associates | 43 815.00 | 43 815.00 | | 43 815.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140.00 | 140.00 | | 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 134.00 | 35 472.00 | 1 662.00 | 37 134.00 |
VW VAT | 1 577.00 | 1 577.00 | | 1 577.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 349.00 | 82 349.00 | | 82 349.00 |
| |
| 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 | 794.00 | | | 794.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 634.00 | | | 634.00 |
ST Other accounts | 40 277.00 | | | 40 277.00 |
XQ Rental, rental and co-ownership charges | 1 100.00 | | | 1 100.00 |
YT Subcontracting | 38 960.00 | | | 38 960.00 |
YV Retrocessions of fees, commissions and brokerage | 5 250.00 | | | 5 250.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 794.00 | | | 794.00 |
YY Amount of VAT collected | 45 294.00 | | | 45 294.00 |
YZ Total deductible VAT on goods and services | 32 198.00 | | | 32 198.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 86 221.00 | | | 86 221.00 |
| |
| 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 | 1.00 | | | 1.00 |
