| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 255.00 | | 255.00 | 255.00 |
CD Marketable securities | 180 000.00 | | 180 000.00 | 180 000.00 |
CF Cash and cash equivalents | 36 000.00 | | 36 000.00 | 36 000.00 |
CJ TOTAL (II) | 216 255.00 | | 216 255.00 | 216 255.00 |
CO Grand total (0 to V) | 216 255.00 | | 216 255.00 | 216 255.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 138 803.00 | | | 138 803.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 815.00 | | | 19 815.00 |
DL TOTAL (I) | 159 718.00 | | | 159 718.00 |
DP Provisions for Risks | 40 000.00 | | | 40 000.00 |
DQ Provisions for Expenses | 10 000.00 | | | 10 000.00 |
DR TOTAL (IV) | 50 000.00 | | | 50 000.00 |
DY Tax and social security liabilities | 2 532.00 | | | 2 532.00 |
EA Other liabilities | 4 005.00 | | | 4 005.00 |
EC TOTAL (IV) | 6 537.00 | | | 6 537.00 |
EE Grand total (I to V) | 216 255.00 | | | 216 255.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 151 614.00 | | 151 614.00 | 151 614.00 |
FJ Net sales | 151 614.00 | | 151 614.00 | 151 614.00 |
FR Total operating income (I) | | | 151 614.00 | |
FW Other purchases and external expenses | | | 45 783.00 | |
FX Taxes, duties, and similar payments | | | 595.00 | |
FY Salaries and Wages | | | 41 000.00 | |
FZ Social Security Contributions | | | 32 924.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 8 000.00 | |
GF Total Operating Expenses (II) | | | 128 302.00 | |
GG - OPERATING RESULT (I - II) | | | 23 312.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 312.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 497.00 | | | 3 497.00 |
HL TOTAL REVENUE (I + III + V + VII) | 151 615.00 | | | 151 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 131 799.00 | | | 131 799.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 815.00 | | | 19 815.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4J Provisions for losses on futures markets | | | | |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 42 000.00 | 8 000.00 | | 42 000.00 |
7C Grand total | 42 000.00 | 8 000.00 | | 42 000.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 497.00 | 497.00 | | 497.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 005.00 | 4 005.00 | | 4 005.00 |
VB VAT | 255.00 | 255.00 | | 255.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 255.00 | 255.00 | | 255.00 |
VW VAT | 2 035.00 | 2 035.00 | | 2 035.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 537.00 | 6 537.00 | | 6 537.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YW Business tax | 595.00 | | | 595.00 |
YY Amount of VAT collected | 30 290.00 | | | 30 290.00 |
YZ Total deductible VAT on goods and services | 2 102.00 | | | 2 102.00 |
ZE Dividends | 15 000.00 | | | 15 000.00 |
