| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 836.00 | | 2 836.00 | 2 836.00 |
BX Customers and related accounts | 200 891.00 | | 200 891.00 | 200 891.00 |
BZ Other receivables | 69 716.00 | | 69 716.00 | 69 716.00 |
CF Cash and cash equivalents | 41 806.00 | | 41 806.00 | 41 806.00 |
CJ TOTAL (II) | 312 412.00 | | 312 412.00 | 312 412.00 |
CO Grand total (0 to V) | 315 248.00 | | 315 248.00 | 315 248.00 |
CU Other investments | 2 836.00 | | 2 836.00 | 2 836.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 13 500.00 | | | 13 500.00 |
DH Retained earnings | 80 516.00 | | | 80 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 014.00 | | | 5 014.00 |
DL TOTAL (I) | 115 531.00 | | | 115 531.00 |
DX Trade payables and related accounts | 82 284.00 | | | 82 284.00 |
DY Tax and social security liabilities | 117 434.00 | | | 117 434.00 |
EC TOTAL (IV) | 199 717.00 | | | 199 717.00 |
EE Grand total (I to V) | 315 248.00 | | | 315 248.00 |
EG Accrued income and payables due within one year | 199 717.00 | | | 199 717.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 258 035.00 | | 1 258 035.00 | 1 258 035.00 |
FJ Net sales | 1 258 035.00 | | 1 258 035.00 | 1 258 035.00 |
FO Operating subsidies | | | 5 400.00 | |
FR Total operating income (I) | | | 1 263 435.00 | |
FW Other purchases and external expenses | | | 992 440.00 | |
FX Taxes, duties, and similar payments | | | 4 064.00 | |
FY Salaries and Wages | | | 170 443.00 | |
FZ Social Security Contributions | | | 86 472.00 | |
GF Total Operating Expenses (II) | | | 1 253 420.00 | |
GG - OPERATING RESULT (I - II) | | | 10 014.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 014.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 5 000.00 | | | 5 000.00 |
HH Total exceptional expenses (VIII) | 5 000.00 | | | 5 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -5 000.00 | | | -5 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 263 435.00 | | | 1 263 435.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 258 420.00 | | | 1 258 420.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 014.00 | | | 5 014.00 |
| |
| 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 | 2 836.00 | | | 2 836.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 836.00 | |
I4 DECREASES Grand Total | | | 2 836.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 836.00 | | | 2 836.00 |
| |
| 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 | 82 284.00 | 82 284.00 | | 82 284.00 |
8C Staff and Related Accounts | 6 896.00 | 6 896.00 | | 6 896.00 |
8D Social Security and Other Social Organizations | 25 671.00 | 25 671.00 | | 25 671.00 |
UX Other trade receivables | 200 891.00 | 200 891.00 | | 200 891.00 |
UY Staff and related accounts | 19 495.00 | 19 495.00 | | 19 495.00 |
VB VAT | 38 183.00 | 38 183.00 | | 38 183.00 |
VM Income taxes | 6 638.00 | 6 638.00 | | 6 638.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 400.00 | 5 400.00 | | 5 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 270 607.00 | 270 607.00 | | 270 607.00 |
VW VAT | 84 867.00 | 84 867.00 | | 84 867.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 199 717.00 | 199 717.00 | | 199 717.00 |
| |
| 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 | 4 064.00 | | | 4 064.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 43.00 | | | 43.00 |
ST Other accounts | 198 934.00 | | | 198 934.00 |
YT Subcontracting | 793 463.00 | | | 793 463.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 064.00 | | | 4 064.00 |
YY Amount of VAT collected | 229 790.00 | | | 229 790.00 |
YZ Total deductible VAT on goods and services | 169 426.00 | | | 169 426.00 |
ZE Dividends | 7 920.00 | | | 7 920.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 992 440.00 | | | 992 440.00 |
