| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 64 674.00 | 42 169.00 | 22 505.00 | 64 674.00 |
BJ TOTAL (I) | 64 674.00 | 42 169.00 | 22 505.00 | 64 674.00 |
BX Customers and related accounts | 79 316.00 | | 79 316.00 | 79 316.00 |
BZ Other receivables | 15 872.00 | | 15 872.00 | 15 872.00 |
CD Marketable securities | 4 769.00 | | 4 769.00 | 4 769.00 |
CF Cash and cash equivalents | 45 240.00 | | 45 240.00 | 45 240.00 |
CJ TOTAL (II) | 145 197.00 | | 145 197.00 | 145 197.00 |
CO Grand total (0 to V) | 209 871.00 | 42 169.00 | 167 702.00 | 209 871.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | | | 3 700.00 |
DH Retained earnings | 11 373.00 | | | 11 373.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 646.00 | | | 40 646.00 |
DL TOTAL (I) | 92 720.00 | | | 92 720.00 |
DU Loans and Debts from Credit Institutions (3) | 21 330.00 | | | 21 330.00 |
DX Trade payables and related accounts | 7 047.00 | | | 7 047.00 |
DY Tax and social security liabilities | 46 605.00 | | | 46 605.00 |
EC TOTAL (IV) | 74 983.00 | | | 74 983.00 |
EE Grand total (I to V) | 167 702.00 | | | 167 702.00 |
EG Accrued income and payables due within one year | 53 652.00 | | | 53 652.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 201 000.00 | | 201 000.00 | 201 000.00 |
FG Production sold - services | 208 160.00 | | 208 160.00 | 208 160.00 |
FJ Net sales | 201 000.00 | | 201 000.00 | 201 000.00 |
FQ Other income | | | 13 462.00 | |
FR Total operating income (I) | | | 214 462.00 | |
FS Purchases of goods (including customs duties) | | | 10.00 | |
FW Other purchases and external expenses | | | 24 774.00 | |
FX Taxes, duties, and similar payments | | | 1 064.00 | |
FY Salaries and Wages | | | 90 000.00 | |
FZ Social Security Contributions | | | 35 939.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 581.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 164 376.00 | |
GG - OPERATING RESULT (I - II) | | | 50 087.00 | |
GR Interest and similar expenses | | | 461.00 | |
GU Total financial expenses (VI) | | | 481.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -481.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 605.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 25.00 | | | 25.00 |
HH Total exceptional expenses (VIII) | 25.00 | | | 25.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -25.00 | | | -25.00 |
HK Income tax | 8 934.00 | | | 8 934.00 |
HL TOTAL REVENUE (I + III + V + VII) | 214 462.00 | | | 214 462.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 816.00 | | | 173 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 646.00 | | | 40 646.00 |
| |
| 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 | 64 674.00 | | | 64 674.00 |
I4 DECREASES Grand Total | | | 64 674.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 64 674.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 674.00 | | | 64 674.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 29 589.00 | 12 581.00 | | 29 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 29 589.00 | 12 581.00 | | 29 589.00 |
| |
| 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 | 7 047.00 | 7 047.00 | | 7 047.00 |
8C Staff and Related Accounts | 1 303.00 | 1 303.00 | | 1 303.00 |
8D Social Security and Other Social Organizations | 21 222.00 | 21 222.00 | | 21 222.00 |
8E Income Taxes | 6 734.00 | 6 734.00 | | 6 734.00 |
UX Other trade receivables | 79 316.00 | 79 316.00 | | 79 316.00 |
VB VAT | 702.00 | 702.00 | | 702.00 |
VH Loans with a maturity of more than one year at origin | 21 330.00 | | 21 330.00 | 21 330.00 |
VM Income taxes | 3 482.00 | 3 482.00 | | 3 482.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 836.00 | 1 836.00 | | 1 836.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 169.00 | 15 169.00 | | 15 169.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 95 187.00 | 95 187.00 | | 95 187.00 |
VW VAT | 15 511.00 | 15 511.00 | | 15 511.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 74 983.00 | 53 652.00 | 21 330.00 | 74 983.00 |
| |
| 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 | 612.00 | | | 612.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 3 000.00 | | | 3 000.00 |
ST Other accounts | 17 875.00 | | | 17 875.00 |
XQ Rental, rental and co-ownership charges | 899.00 | | | 899.00 |
YV Retrocessions of fees, commissions and brokerage | 3 000.00 | | | 3 000.00 |
YW Business tax | 452.00 | | | 452.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 064.00 | | | 1 064.00 |
ZE Dividends | 33 000.00 | | | 33 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 24 774.00 | | | 24 774.00 |
