| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 670.00 | 7 498.00 | 4 171.00 | 11 670.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 11 700.00 | 7 498.00 | 4 201.00 | 11 700.00 |
BX Customers and related accounts | 283 297.00 | | 283 297.00 | 283 297.00 |
BZ Other receivables | 47 266.00 | | 47 266.00 | 47 266.00 |
CF Cash and cash equivalents | 421 661.00 | | 421 661.00 | 421 661.00 |
CJ TOTAL (II) | 752 224.00 | | 752 224.00 | 752 224.00 |
CO Grand total (0 to V) | 763 924.00 | 7 498.00 | 756 426.00 | 763 924.00 |
CP Shares due in less than one year | 30.00 | | | 30.00 |
| |
| 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 | 409 549.00 | 491 279.00 | | 409 549.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 158.00 | -1 730.00 | | -5 158.00 |
DL TOTAL (I) | 413 192.00 | 498 349.00 | | 413 192.00 |
DU Loans and Debts from Credit Institutions (3) | 94.00 | 134.00 | | 94.00 |
DV Miscellaneous Loans and Financial Debts (4) | 861.00 | 861.00 | | 861.00 |
DX Trade payables and related accounts | 332 763.00 | 219 488.00 | | 332 763.00 |
DY Tax and social security liabilities | 9 516.00 | 13 970.00 | | 9 516.00 |
EC TOTAL (IV) | 343 234.00 | 234 453.00 | | 343 234.00 |
EE Grand total (I to V) | 756 426.00 | 732 802.00 | | 756 426.00 |
EG Accrued income and payables due within one year | 343 234.00 | 234 453.00 | | 343 234.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 94.00 | 134.00 | | 94.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 858 586.00 | | 858 586.00 | 858 586.00 |
FJ Net sales | 858 586.00 | | 858 586.00 | 858 586.00 |
FQ Other income | | | 12.00 | |
FR Total operating income (I) | | | 858 598.00 | |
FS Purchases of goods (including customs duties) | | | 697 604.00 | |
FW Other purchases and external expenses | | | 36 992.00 | |
FX Taxes, duties, and similar payments | | | 4 740.00 | |
FY Salaries and Wages | | | 79 770.00 | |
FZ Social Security Contributions | | | 41 264.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 730.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 861 102.00 | |
GG - OPERATING RESULT (I - II) | | | -2 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 653.00 | 3 105.00 | | 2 653.00 |
HL TOTAL REVENUE (I + III + V + VII) | 858 598.00 | 918 705.00 | | 858 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 863 755.00 | 920 435.00 | | 863 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 158.00 | -1 730.00 | | -5 158.00 |
| |
| 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 | 10 383.00 | | 4 164.00 | 10 383.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | 2 847.00 | 11 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 847.00 | 11 670.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 353.00 | | 4 164.00 | 10 353.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 615.00 | 730.00 | 2 847.00 | 9 615.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 615.00 | 730.00 | 2 847.00 | 9 615.00 |
| |
| 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 | 332 763.00 | 332 763.00 | | 332 763.00 |
8D Social Security and Other Social Organizations | 8 076.00 | 8 076.00 | | 8 076.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 283 297.00 | 283 297.00 | | 283 297.00 |
VB VAT | 41 791.00 | 41 791.00 | | 41 791.00 |
VG Loans with a maturity of up to one year at origin | 94.00 | 94.00 | | 94.00 |
VI Group and Associates | 861.00 | 861.00 | | 861.00 |
VM Income taxes | 5 475.00 | 5 475.00 | | 5 475.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 440.00 | 1 440.00 | | 1 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 330 593.00 | 330 593.00 | | 330 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 343 234.00 | 343 234.00 | | 343 234.00 |
| |
| 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 | 2 422.00 | 6 014.00 | | 2 422.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 991.00 | 1 011.00 | | 991.00 |
ST Other accounts | 14 671.00 | 14 856.00 | | 14 671.00 |
XQ Rental, rental and co-ownership charges | 21 330.00 | 21 275.00 | | 21 330.00 |
YT Subcontracting | | 150.00 | | |
YW Business tax | 2 318.00 | 2 399.00 | | 2 318.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 4 740.00 | 8 413.00 | | 4 740.00 |
YY Amount of VAT collected | 171 717.00 | 183 739.00 | | 171 717.00 |
YZ Total deductible VAT on goods and services | 134 474.00 | 149 194.00 | | 134 474.00 |
ZE Dividends | 80 000.00 | | | 80 000.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 36 992.00 | 37 291.00 | | 36 992.00 |
| |
| 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 |
