| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 105 000.00 | | 105 000.00 | 105 000.00 |
BZ Other receivables | 633 724.00 | | 633 724.00 | 633 724.00 |
CF Cash and cash equivalents | 833 550.00 | | 833 550.00 | 833 550.00 |
CJ TOTAL (II) | 1 572 275.00 | | 1 572 275.00 | 1 572 275.00 |
CO Grand total (0 to V) | 1 572 275.00 | | 1 572 275.00 | 1 572 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 263 723.00 | | | 263 723.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 244.00 | | | 23 244.00 |
DL TOTAL (I) | 295 768.00 | | | 295 768.00 |
DV Miscellaneous Loans and Financial Debts (4) | 758 436.00 | | | 758 436.00 |
DX Trade payables and related accounts | 46 079.00 | | | 46 079.00 |
DY Tax and social security liabilities | 471 990.00 | | | 471 990.00 |
EC TOTAL (IV) | 1 276 506.00 | | | 1 276 506.00 |
EE Grand total (I to V) | 1 572 275.00 | | | 1 572 275.00 |
EG Accrued income and payables due within one year | 1 276 506.00 | | | 1 276 506.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
FJ Net sales | 1 400 000.00 | | 1 400 000.00 | 1 400 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 20 334.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 420 339.00 | |
FW Other purchases and external expenses | | | 76 508.00 | |
FX Taxes, duties, and similar payments | | | 25 520.00 | |
FY Salaries and Wages | | | 933 968.00 | |
FZ Social Security Contributions | | | 357 331.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 1 393 335.00 | |
GG - OPERATING RESULT (I - II) | | | 27 003.00 | |
GR Interest and similar expenses | | | 3 758.00 | |
GU Total financial expenses (VI) | | | 3 758.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 758.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 244.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 20 334.00 | | | 20 334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 420 339.00 | | | 1 420 339.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 397 094.00 | | | 1 397 094.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 244.00 | | | 23 244.00 |
| |
| 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 | 46 079.00 | 46 079.00 | | 46 079.00 |
8C Staff and Related Accounts | 196 024.00 | 196 024.00 | | 196 024.00 |
8D Social Security and Other Social Organizations | 220 729.00 | 220 729.00 | | 220 729.00 |
UX Other trade receivables | 105 000.00 | 105 000.00 | | 105 000.00 |
UY Staff and related accounts | 1 223.00 | 1 223.00 | | 1 223.00 |
VB VAT | 4 634.00 | 4 634.00 | | 4 634.00 |
VC Group and associates | 618 162.00 | 618 162.00 | | 618 162.00 |
VI Group and Associates | 758 436.00 | 758 436.00 | | 758 436.00 |
VP Miscellaneous | 1 972.00 | 1 972.00 | | 1 972.00 |
VQ Other Taxes, Duties, and Similar Debts | 37 736.00 | 37 736.00 | | 37 736.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 7 732.00 | 7 732.00 | | 7 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 738 724.00 | 738 724.00 | | 738 724.00 |
VW VAT | 17 500.00 | 17 500.00 | | 17 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 276 506.00 | 1 276 506.00 | | 1 276 506.00 |
| |
| 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 | 6 211.00 | | | 6 211.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 22 066.00 | | | 22 066.00 |
ST Other accounts | 39 851.00 | | | 39 851.00 |
XQ Rental, rental and co-ownership charges | 14 590.00 | | | 14 590.00 |
YW Business tax | 19 309.00 | | | 19 309.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 25 520.00 | | | 25 520.00 |
YY Amount of VAT collected | 230 000.00 | | | 230 000.00 |
YZ Total deductible VAT on goods and services | 9 476.00 | | | 9 476.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 76 508.00 | | | 76 508.00 |
| |
| 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 | 3.00 | | | 3.00 |
