| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 100.00 | | 100.00 | 100.00 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 230 951.00 | | 230 951.00 | 230 951.00 |
BZ Other receivables | 45 775.00 | | 45 775.00 | 45 775.00 |
CF Cash and cash equivalents | 105 094.00 | | 105 094.00 | 105 094.00 |
CH Prepaid expenses | 553.00 | | 553.00 | 553.00 |
CJ TOTAL (II) | 382 373.00 | | 382 373.00 | 382 373.00 |
CO Grand total (0 to V) | 382 473.00 | | 382 473.00 | 382 473.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | | | 2 500.00 |
DD Legal reserve (1) | 250.00 | | | 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 43 820.00 | | | 43 820.00 |
DL TOTAL (I) | 46 570.00 | | | 46 570.00 |
DU Loans and Debts from Credit Institutions (3) | 13.00 | | | 13.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4.00 | | | 4.00 |
DX Trade payables and related accounts | 274 476.00 | | | 274 476.00 |
DY Tax and social security liabilities | 61 410.00 | | | 61 410.00 |
EC TOTAL (IV) | 335 903.00 | | | 335 903.00 |
EE Grand total (I to V) | 382 473.00 | | | 382 473.00 |
EG Accrued income and payables due within one year | 335 903.00 | | | 335 903.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 13.00 | | | 13.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 848 673.00 | 224 806.00 | 1 073 479.00 | 848 673.00 |
FJ Net sales | 848 673.00 | 224 806.00 | 1 073 479.00 | 848 673.00 |
FR Total operating income (I) | | | 1 073 479.00 | |
FW Other purchases and external expenses | | | 1 017 773.00 | |
FX Taxes, duties, and similar payments | | | 1 726.00 | |
GF Total Operating Expenses (II) | | | 1 019 499.00 | |
GG - OPERATING RESULT (I - II) | | | 53 979.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 53 979.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 159.00 | | | 10 159.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 073 479.00 | | | 1 073 479.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 029 658.00 | | | 1 029 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 43 820.00 | | | 43 820.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 274 476.00 | 274 476.00 | | 274 476.00 |
8E Income Taxes | 10 159.00 | 10 159.00 | | 10 159.00 |
UT Other financial assets | 100.00 | | 100.00 | 100.00 |
UX Other trade receivables | 230 951.00 | 230 951.00 | | 230 951.00 |
VB VAT | 45 775.00 | 45 775.00 | | 45 775.00 |
VG Loans with a maturity of up to one year at origin | 13.00 | 13.00 | | 13.00 |
VI Group and Associates | 4.00 | 4.00 | | 4.00 |
VQ Other Taxes, Duties, and Similar Debts | 514.00 | 514.00 | | 514.00 |
VS Prepaid expenses | 553.00 | 553.00 | | 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 277 380.00 | 277 280.00 | 100.00 | 277 380.00 |
VW VAT | 50 737.00 | 50 737.00 | | 50 737.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 335 903.00 | 335 903.00 | | 335 903.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 269.00 | | | 1 269.00 |
ST Other accounts | 2 311.00 | | | 2 311.00 |
XQ Rental, rental and co-ownership charges | 964.00 | | | 964.00 |
YT Subcontracting | 1 013 229.00 | | | 1 013 229.00 |
YW Business tax | 1 726.00 | | | 1 726.00 |
YY Amount of VAT collected | 169 735.00 | | | 169 735.00 |
YZ Total deductible VAT on goods and services | 200 095.00 | | | 200 095.00 |
ZE Dividends | 50 390.00 | | | 50 390.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 1 017 773.00 | | | 1 017 773.00 |
