| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 693.00 | 1 211.00 | 481.00 | 1 693.00 |
AT Other tangible assets | 36 167.00 | 9 611.00 | 26 556.00 | 36 167.00 |
BH Other financial assets | 3 268.00 | | 3 268.00 | 3 268.00 |
BJ TOTAL (I) | 41 127.00 | 10 822.00 | 30 305.00 | 41 127.00 |
BT Goods | 28 109.00 | | 28 109.00 | 28 109.00 |
BV Advances and down payments on orders | 330.00 | | 330.00 | 330.00 |
BX Customers and related accounts | 30 311.00 | | 30 311.00 | 30 311.00 |
BZ Other receivables | 5 683.00 | | 5 683.00 | 5 683.00 |
CF Cash and cash equivalents | 6 091.00 | | 6 091.00 | 6 091.00 |
CJ TOTAL (II) | 70 523.00 | | 70 523.00 | 70 523.00 |
CO Grand total (0 to V) | 111 650.00 | 10 822.00 | 100 828.00 | 111 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 611.00 | | | 611.00 |
DH Retained earnings | 11 614.00 | | | 11 614.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 568.00 | | | 13 568.00 |
DL TOTAL (I) | 45 794.00 | | | 45 794.00 |
DU Loans and Debts from Credit Institutions (3) | 22 244.00 | | | 22 244.00 |
DX Trade payables and related accounts | 15 347.00 | | | 15 347.00 |
DY Tax and social security liabilities | 17 444.00 | | | 17 444.00 |
EC TOTAL (IV) | 55 034.00 | | | 55 034.00 |
EE Grand total (I to V) | 100 828.00 | | | 100 828.00 |
EG Accrued income and payables due within one year | 55 034.00 | | | 55 034.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 335 771.00 | | 335 771.00 | 335 771.00 |
FJ Net sales | 335 771.00 | | 335 771.00 | 335 771.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 335 778.00 | |
FS Purchases of goods (including customs duties) | | | 223 791.00 | |
FT Inventory change (goods) | | | -3 975.00 | |
FW Other purchases and external expenses | | | 48 730.00 | |
FX Taxes, duties, and similar payments | | | 4 492.00 | |
FY Salaries and Wages | | | 35 975.00 | |
FZ Social Security Contributions | | | 6 748.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 728.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 322 491.00 | |
GG - OPERATING RESULT (I - II) | | | 13 287.00 | |
GR Interest and similar expenses | | | 258.00 | |
GU Total financial expenses (VI) | | | 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2 934.00 | | | 2 934.00 |
HD Total exceptional income (VII) | 2 934.00 | | | 2 934.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2 934.00 | | | 2 934.00 |
HK Income tax | 2 394.00 | | | 2 394.00 |
HL TOTAL REVENUE (I + III + V + VII) | 338 712.00 | | | 338 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 325 144.00 | | | 325 144.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 568.00 | | | 13 568.00 |
| |
| 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 | 31 960.00 | | 9 167.00 | 31 960.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 693.00 | | | 1 693.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 268.00 | |
I4 DECREASES Grand Total | | | 41 127.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 693.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 36 167.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 27 000.00 | | 9 167.00 | 27 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 268.00 | | | 3 268.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 094.00 | 6 728.00 | | 4 094.00 |
CY DEPRECIATION Start-up, development, or research expenses | 647.00 | 564.00 | | 647.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 447.00 | 6 164.00 | | 3 447.00 |
| |
| 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 | 15 347.00 | 15 347.00 | | 15 347.00 |
8C Staff and Related Accounts | 1 672.00 | 1 672.00 | | 1 672.00 |
8D Social Security and Other Social Organizations | 1 848.00 | 1 848.00 | | 1 848.00 |
8E Income Taxes | 2 394.00 | 2 394.00 | | 2 394.00 |
UT Other financial assets | 3 268.00 | | 3 268.00 | 3 268.00 |
UX Other trade receivables | 30 311.00 | 30 311.00 | | 30 311.00 |
UY Staff and related accounts | 100.00 | 100.00 | | 100.00 |
VB VAT | 5 321.00 | 5 321.00 | | 5 321.00 |
VH Loans with a maturity of more than one year at origin | 22 244.00 | 22 244.00 | | 22 244.00 |
VQ Other Taxes, Duties, and Similar Debts | 32.00 | 32.00 | | 32.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 262.00 | 262.00 | | 262.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 261.00 | 35 994.00 | 3 268.00 | 39 261.00 |
VW VAT | 11 498.00 | 11 498.00 | | 11 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 034.00 | 55 034.00 | | 55 034.00 |
| |
| 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 | 2 715.00 | | | 2 715.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 4 223.00 | | | 4 223.00 |
ST Other accounts | 26 121.00 | | | 26 121.00 |
XQ Rental, rental and co-ownership charges | 17 124.00 | | | 17 124.00 |
YT Subcontracting | 1 262.00 | | | 1 262.00 |
YW Business tax | 1 777.00 | | | 1 777.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 492.00 | | | 4 492.00 |
YY Amount of VAT collected | 64 130.00 | | | 64 130.00 |
YZ Total deductible VAT on goods and services | 43 056.00 | | | 43 056.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 48 730.00 | | | 48 730.00 |
| |
| 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 | 2.00 | | | 2.00 |
