| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 68 500.00 | 61 611.00 | 6 889.00 | 68 500.00 |
AT Other tangible assets | 4 910.00 | 1 386.00 | 3 524.00 | 4 910.00 |
BJ TOTAL (I) | 73 410.00 | 62 997.00 | 10 413.00 | 73 410.00 |
BT Goods | 933.00 | | 933.00 | 933.00 |
BX Customers and related accounts | 141 034.00 | 1 362.00 | 139 672.00 | 141 034.00 |
BZ Other receivables | 5 799.00 | | 5 799.00 | 5 799.00 |
CF Cash and cash equivalents | 20 545.00 | | 20 545.00 | 20 545.00 |
CH Prepaid expenses | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 168 418.00 | 1 362.00 | 167 056.00 | 168 418.00 |
CO Grand total (0 to V) | 241 828.00 | 64 359.00 | 177 469.00 | 241 828.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DD Legal reserve (1) | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -11 189.00 | | | -11 189.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 809.00 | | | 43 809.00 |
DL TOTAL (I) | 142 620.00 | | | 142 620.00 |
DU Loans and Debts from Credit Institutions (3) | 111.00 | | | 111.00 |
DX Trade payables and related accounts | 30 359.00 | | | 30 359.00 |
DY Tax and social security liabilities | 4 379.00 | | | 4 379.00 |
EC TOTAL (IV) | 34 849.00 | | | 34 849.00 |
EE Grand total (I to V) | 177 469.00 | | | 177 469.00 |
EG Accrued income and payables due within one year | 34 849.00 | | | 34 849.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 111.00 | | | 111.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 197 410.00 | | 197 410.00 | 197 410.00 |
FJ Net sales | 197 410.00 | | 197 410.00 | 197 410.00 |
FR Total operating income (I) | | | 197 410.00 | |
FS Purchases of goods (including customs duties) | | | 123 079.00 | |
FT Inventory change (goods) | | | 865.00 | |
FW Other purchases and external expenses | | | 23 436.00 | |
FX Taxes, duties, and similar payments | | | 555.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 996.00 | |
GF Total Operating Expenses (II) | | | 150 930.00 | |
GG - OPERATING RESULT (I - II) | | | 46 480.00 | |
GR Interest and similar expenses | | | 1 323.00 | |
GU Total financial expenses (VI) | | | 1 323.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 45 157.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 348.00 | | | 1 348.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 410.00 | | | 197 410.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 153 601.00 | | | 153 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 809.00 | | | 43 809.00 |
| |
| 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 | 65 410.00 | | 8 000.00 | 65 410.00 |
I4 DECREASES Grand Total | | | 73 410.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 73 410.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 65 410.00 | | 8 000.00 | 65 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 60 001.00 | 2 996.00 | | 60 001.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 60 001.00 | 2 996.00 | | 60 001.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 362.00 | | | 1 362.00 |
7B Total provisions for depreciation | 1 362.00 | | | 1 362.00 |
7C Grand total | 1 362.00 | | | 1 362.00 |
| |
| 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 | 30 359.00 | 30 359.00 | | 30 359.00 |
UX Other trade receivables | 139 320.00 | 139 320.00 | | 139 320.00 |
VA Doubtful or disputed receivables | 1 715.00 | | 1 715.00 | 1 715.00 |
VB VAT | 5 283.00 | 5 283.00 | | 5 283.00 |
VC Group and associates | 516.00 | 516.00 | | 516.00 |
VG Loans with a maturity of up to one year at origin | 111.00 | 111.00 | | 111.00 |
VQ Other Taxes, Duties, and Similar Debts | 418.00 | 418.00 | | 418.00 |
VS Prepaid expenses | 106.00 | 106.00 | | 106.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 940.00 | 145 225.00 | 1 715.00 | 146 940.00 |
VW VAT | 3 960.00 | 3 960.00 | | 3 960.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 849.00 | 34 849.00 | | 34 849.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 003.00 | | | 4 003.00 |
ST Other accounts | 3 519.00 | | | 3 519.00 |
XQ Rental, rental and co-ownership charges | 9 425.00 | | | 9 425.00 |
YT Subcontracting | 6 489.00 | | | 6 489.00 |
YW Business tax | 555.00 | | | 555.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 555.00 | | | 555.00 |
YY Amount of VAT collected | 37 979.00 | | | 37 979.00 |
YZ Total deductible VAT on goods and services | 28 800.00 | | | 28 800.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 23 436.00 | | | 23 436.00 |
