| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 000.00 | 400.00 | 3 600.00 | 4 000.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 4 800.00 | 400.00 | 4 400.00 | 4 800.00 |
BX Customers and related accounts | 76 117.00 | | 76 117.00 | 76 117.00 |
BZ Other receivables | 18 442.00 | | 18 442.00 | 18 442.00 |
CJ TOTAL (II) | 94 558.00 | | 94 558.00 | 94 558.00 |
CO Grand total (0 to V) | 99 358.00 | 400.00 | 98 958.00 | 99 358.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DF Regulated reserves (1) | 17 028.00 | | | 17 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 840.00 | | | 6 840.00 |
DL TOTAL (I) | 34 868.00 | | | 34 868.00 |
DU Loans and Debts from Credit Institutions (3) | 19 122.00 | | | 19 122.00 |
DX Trade payables and related accounts | 19 108.00 | | | 19 108.00 |
DY Tax and social security liabilities | 21 296.00 | | | 21 296.00 |
EA Other liabilities | 4 563.00 | | | 4 563.00 |
EC TOTAL (IV) | 64 090.00 | | | 64 090.00 |
EE Grand total (I to V) | 98 958.00 | | | 98 958.00 |
EG Accrued income and payables due within one year | 44 967.00 | | | 44 967.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 19 122.00 | | | 19 122.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 384 989.00 | | 384 989.00 | 384 989.00 |
FJ Net sales | 384 989.00 | | 384 989.00 | 384 989.00 |
FR Total operating income (I) | | | 384 989.00 | |
FU Purchases of raw materials and other supplies | | | 90 730.00 | |
FW Other purchases and external expenses | | | 79 789.00 | |
FX Taxes, duties, and similar payments | | | 865.00 | |
FY Salaries and Wages | | | 120 468.00 | |
FZ Social Security Contributions | | | 74 287.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 400.00 | |
GE Other Expenses | | | 1 600.00 | |
GF Total Operating Expenses (II) | | | 368 139.00 | |
GG - OPERATING RESULT (I - II) | | | 16 850.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 850.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 18 317.00 | | | 18 317.00 |
HE Exceptional expenses on management operations | 8 802.00 | | | 8 802.00 |
HH Total exceptional expenses (VIII) | 8 802.00 | | | 8 802.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -8 802.00 | | | -8 802.00 |
HK Income tax | 1 207.00 | | | 1 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 384 989.00 | | | 384 989.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 378 149.00 | | | 378 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 840.00 | | | 6 840.00 |
| |
| 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 | 800.00 | | 4 000.00 | 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 4 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 800.00 | | | 800.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 400.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 400.00 | | |
| |
| 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 | 19 108.00 | 19 108.00 | | 19 108.00 |
8C Staff and Related Accounts | 7 987.00 | 7 987.00 | | 7 987.00 |
8D Social Security and Other Social Organizations | 7 410.00 | 7 410.00 | | 7 410.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 563.00 | 4 563.00 | | 4 563.00 |
UT Other financial assets | 800.00 | | 800.00 | 800.00 |
UX Other trade receivables | 76 117.00 | 76 117.00 | | 76 117.00 |
UZ Social Security, other social security organizations | 5 790.00 | 5 790.00 | | 5 790.00 |
VH Loans with a maturity of more than one year at origin | 19 122.00 | | 19 122.00 | 19 122.00 |
VM Income taxes | 6 604.00 | 6 604.00 | | 6 604.00 |
VP Miscellaneous | 22.00 | 22.00 | | 22.00 |
VQ Other Taxes, Duties, and Similar Debts | 380.00 | 380.00 | | 380.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 6 025.00 | 6 025.00 | | 6 025.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 358.00 | 94 558.00 | 800.00 | 95 358.00 |
VW VAT | 5 519.00 | 5 519.00 | | 5 519.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 090.00 | 44 967.00 | 19 122.00 | 64 090.00 |
| |
| 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 | 865.00 | | | 865.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 120.00 | | | 4 120.00 |
ST Other accounts | 26 993.00 | | | 26 993.00 |
XQ Rental, rental and co-ownership charges | 18 816.00 | | | 18 816.00 |
YT Subcontracting | 29 860.00 | | | 29 860.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 865.00 | | | 865.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 79 789.00 | | | 79 789.00 |
