| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 066.00 | 1 066.00 | | 1 066.00 |
BF Loans | 139 572.00 | | 139 572.00 | 139 572.00 |
BJ TOTAL (I) | 140 688.00 | 1 066.00 | 139 622.00 | 140 688.00 |
BL Raw materials, supplies | 870.00 | | 870.00 | 870.00 |
BX Customers and related accounts | 37 922.00 | | 37 922.00 | 37 922.00 |
BZ Other receivables | 92.00 | | 92.00 | 92.00 |
CF Cash and cash equivalents | 1 823.00 | | 1 823.00 | 1 823.00 |
CJ TOTAL (II) | 40 707.00 | | 40 707.00 | 40 707.00 |
CO Grand total (0 to V) | 181 395.00 | 1 066.00 | 180 329.00 | 181 395.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 50 000.00 | 35 000.00 | | 50 000.00 |
DH Retained earnings | 50 704.00 | 30 837.00 | | 50 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 420.00 | 64 867.00 | | 24 420.00 |
DL TOTAL (I) | 133 924.00 | 139 504.00 | | 133 924.00 |
DP Provisions for Risks | 2 052.00 | 10 150.00 | | 2 052.00 |
DR TOTAL (IV) | 2 052.00 | 10 150.00 | | 2 052.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28 156.00 | 7 839.00 | | 28 156.00 |
DX Trade payables and related accounts | 424.00 | 1 206.00 | | 424.00 |
DY Tax and social security liabilities | 15 773.00 | 41 974.00 | | 15 773.00 |
EB Prepaid income (2) | | 236.00 | | |
EC TOTAL (IV) | 44 353.00 | 51 255.00 | | 44 353.00 |
EE Grand total (I to V) | 180 329.00 | 200 909.00 | | 180 329.00 |
EG Accrued income and payables due within one year | 32 353.00 | 51 255.00 | | 32 353.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 126 611.00 | | 126 611.00 | 126 611.00 |
FJ Net sales | 126 611.00 | | 126 611.00 | 126 611.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 10 150.00 | |
FR Total operating income (I) | | | 136 761.00 | |
FU Purchases of raw materials and other supplies | | | 1 336.00 | |
FV Inventory change (raw materials and supplies) | | | -490.00 | |
FW Other purchases and external expenses | | | 11 213.00 | |
FX Taxes, duties, and similar payments | | | 1 417.00 | |
FY Salaries and Wages | | | 66 514.00 | |
FZ Social Security Contributions | | | 29 881.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 2 052.00 | |
GF Total Operating Expenses (II) | | | 111 923.00 | |
GG - OPERATING RESULT (I - II) | | | 24 838.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GL Other interest and similar income | | | 4 247.00 | |
GP Total financial income (V) | | | 4 248.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 248.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 086.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 299.00 | 1 563.00 | | 299.00 |
HD Total exceptional income (VII) | 299.00 | 1 563.00 | | 299.00 |
HE Exceptional expenses on management operations | 697.00 | 6 671.00 | | 697.00 |
HH Total exceptional expenses (VIII) | 697.00 | 6 671.00 | | 697.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -398.00 | -5 108.00 | | -398.00 |
HK Income tax | 4 268.00 | 17 743.00 | | 4 268.00 |
HL TOTAL REVENUE (I + III + V + VII) | 141 308.00 | 148 691.00 | | 141 308.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 116 888.00 | 83 824.00 | | 116 888.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 420.00 | 64 867.00 | | 24 420.00 |
| |
| 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 | 86 258.00 | | 80 662.00 | 86 258.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 066.00 | | | 1 066.00 |
I3 DECREASES Total Financial Fixed Assets | 26 232.00 | | 139 622.00 | 26 232.00 |
I4 DECREASES Grand Total | 26 232.00 | | 140 688.00 | 26 232.00 |
IN DECREASES Start-up, development, or research expenses | | | 1 066.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 85 192.00 | | 80 662.00 | 85 192.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 066.00 | | | 1 066.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 066.00 | | | 1 066.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 10 150.00 | 2 052.00 | 10 150.00 | 10 150.00 |
7C Grand total | 10 150.00 | 2 052.00 | 10 150.00 | 10 150.00 |
UE of which provisions and reversals: - Operating | | 2 052.00 | 10 150.00 | |
| |
| 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 | 424.00 | 424.00 | | 424.00 |
8D Social Security and Other Social Organizations | 2 441.00 | 2 441.00 | | 2 441.00 |
8E Income Taxes | 4 268.00 | 4 268.00 | | 4 268.00 |
UP Loans | 139 572.00 | 475.00 | 139 097.00 | 139 572.00 |
UX Other trade receivables | 37 922.00 | 37 922.00 | | 37 922.00 |
VB VAT | 2.00 | 2.00 | | 2.00 |
VI Group and Associates | 28 156.00 | 12 000.00 | 16 156.00 | 28 156.00 |
VP Miscellaneous | 90.00 | 90.00 | | 90.00 |
VQ Other Taxes, Duties, and Similar Debts | 204.00 | 204.00 | | 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 177 586.00 | 38 489.00 | 139 097.00 | 177 586.00 |
VW VAT | 8 860.00 | 8 860.00 | | 8 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 353.00 | 28 197.00 | 16 156.00 | 44 353.00 |
| |
| 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 | 331.00 | | | 331.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 217.00 | | | 2 217.00 |
ST Other accounts | 596.00 | | | 596.00 |
XQ Rental, rental and co-ownership charges | 8 400.00 | | | 8 400.00 |
YP Average staff number | 2.00 | | | 2.00 |
YW Business tax | 1 086.00 | | | 1 086.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 417.00 | | | 1 417.00 |
YY Amount of VAT collected | 37 300.00 | | | 37 300.00 |
YZ Total deductible VAT on goods and services | 728.00 | | | 728.00 |
ZE Dividends | 30 000.00 | | | 30 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 11 213.00 | | | 11 213.00 |
