| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 785.00 | | 785.00 | 785.00 |
BX Customers and related accounts | 1 076 888.00 | | 1 076 888.00 | 1 076 888.00 |
BZ Other receivables | 79 314.00 | | 79 314.00 | 79 314.00 |
CF Cash and cash equivalents | 4 362.00 | | 4 362.00 | 4 362.00 |
CJ TOTAL (II) | 1 160 564.00 | | 1 160 564.00 | 1 160 564.00 |
CO Grand total (0 to V) | 1 161 349.00 | | 1 161 349.00 | 1 161 349.00 |
CU Other investments | 785.00 | | 785.00 | 785.00 |
| |
| 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 |
DG Other reserves | 141 525.00 | | | 141 525.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 023.00 | | | 28 023.00 |
DL TOTAL (I) | 180 549.00 | | | 180 549.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 373.00 | | | 21 373.00 |
DX Trade payables and related accounts | 314 108.00 | | | 314 108.00 |
DY Tax and social security liabilities | 645 320.00 | | | 645 320.00 |
EC TOTAL (IV) | 980 801.00 | | | 980 801.00 |
EE Grand total (I to V) | 1 161 349.00 | | | 1 161 349.00 |
EG Accrued income and payables due within one year | 980 801.00 | | | 980 801.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 371 541.00 | | 2 371 541.00 | 2 371 541.00 |
FJ Net sales | 2 371 541.00 | | 2 371 541.00 | 2 371 541.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 006.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2 372 549.00 | |
FW Other purchases and external expenses | | | 761 288.00 | |
FX Taxes, duties, and similar payments | | | 40 480.00 | |
FY Salaries and Wages | | | 1 073 012.00 | |
FZ Social Security Contributions | | | 458 811.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 333 593.00 | |
GG - OPERATING RESULT (I - II) | | | 38 955.00 | |
GK Income from other securities and fixed asset receivables | | | 340.00 | |
GP Total financial income (V) | | | 340.00 | |
GR Interest and similar expenses | | | 374.00 | |
GU Total financial expenses (VI) | | | 374.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -34.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 921.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 006.00 | | | 1 006.00 |
HK Income tax | 10 898.00 | | | 10 898.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 372 889.00 | | | 2 372 889.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 344 865.00 | | | 2 344 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 023.00 | | | 28 023.00 |
| |
| 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 | 785.00 | | | 785.00 |
I3 DECREASES Total Financial Fixed Assets | | | 785.00 | |
I4 DECREASES Grand Total | | | 785.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 785.00 | | | 785.00 |
| |
| 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 | 314 108.00 | 314 108.00 | | 314 108.00 |
8C Staff and Related Accounts | 208 774.00 | 208 774.00 | | 208 774.00 |
8D Social Security and Other Social Organizations | 220 426.00 | 220 426.00 | | 220 426.00 |
UX Other trade receivables | 1 076 888.00 | 1 076 888.00 | | 1 076 888.00 |
UZ Social Security, other social security organizations | 1 674.00 | 1 674.00 | | 1 674.00 |
VB VAT | 48 087.00 | 48 087.00 | | 48 087.00 |
VC Group and associates | 26 249.00 | 26 249.00 | | 26 249.00 |
VI Group and Associates | 21 373.00 | 21 373.00 | | 21 373.00 |
VN Other taxes, similar payments | 3 304.00 | 3 304.00 | | 3 304.00 |
VQ Other Taxes, Duties, and Similar Debts | 22 829.00 | 22 829.00 | | 22 829.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 156 202.00 | 1 156 202.00 | | 1 156 202.00 |
VW VAT | 193 290.00 | 193 290.00 | | 193 290.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 980 801.00 | 980 801.00 | | 980 801.00 |
| |
| 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 | 15 073.00 | | | 15 073.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 214.00 | | | 6 214.00 |
ST Other accounts | 145 339.00 | | | 145 339.00 |
YV Retrocessions of fees, commissions and brokerage | 609 734.00 | | | 609 734.00 |
YW Business tax | 25 407.00 | | | 25 407.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 40 480.00 | | | 40 480.00 |
YY Amount of VAT collected | 488 131.00 | | | 488 131.00 |
YZ Total deductible VAT on goods and services | 128 758.00 | | | 128 758.00 |
ZE Dividends | 26 238.00 | | | 26 238.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 761 288.00 | | | 761 288.00 |
