| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 11 891.00 | 3 671.00 | 8 220.00 | 11 891.00 |
BJ TOTAL (I) | 11 891.00 | 3 671.00 | 8 220.00 | 11 891.00 |
BX Customers and related accounts | 30 361.00 | | 30 361.00 | 30 361.00 |
BZ Other receivables | 5 726.00 | | 5 726.00 | 5 726.00 |
CD Marketable securities | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 1 471.00 | | 1 471.00 | 1 471.00 |
CJ TOTAL (II) | 37 758.00 | | 37 758.00 | 37 758.00 |
CO Grand total (0 to V) | 49 649.00 | 3 671.00 | 45 977.00 | 49 649.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DG Other reserves | 10 964.00 | | | 10 964.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 384.00 | | | 9 384.00 |
DL TOTAL (I) | 28 598.00 | | | 28 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 576.00 | | | 1 576.00 |
DX Trade payables and related accounts | 12 064.00 | | | 12 064.00 |
DY Tax and social security liabilities | 3 740.00 | | | 3 740.00 |
EC TOTAL (IV) | 17 380.00 | | | 17 380.00 |
EE Grand total (I to V) | 45 977.00 | | | 45 977.00 |
EG Accrued income and payables due within one year | 17 380.00 | | | 17 380.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 32 879.00 | | 32 879.00 | 32 879.00 |
FG Production sold - services | 10 212.00 | | 10 212.00 | 10 212.00 |
FJ Net sales | 43 091.00 | | 43 091.00 | 43 091.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 43 092.00 | |
FW Other purchases and external expenses | | | 31 176.00 | |
FY Salaries and Wages | | | 284.00 | |
FZ Social Security Contributions | | | 116.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 218.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 32 815.00 | |
GG - OPERATING RESULT (I - II) | | | 10 278.00 | |
GL Other interest and similar income | | | 100.00 | |
GP Total financial income (V) | | | 100.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 100.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 378.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 994.00 | | | 994.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 193.00 | | | 43 193.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 809.00 | | | 33 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 384.00 | | | 9 384.00 |
| |
| 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 | 5 841.00 | | 6 050.00 | 5 841.00 |
I4 DECREASES Grand Total | | | 11 891.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 891.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 841.00 | | 6 050.00 | 5 841.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 453.00 | 1 218.00 | | 2 453.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 453.00 | 1 218.00 | | 2 453.00 |
| |
| 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 | 12 064.00 | 12 064.00 | | 12 064.00 |
8D Social Security and Other Social Organizations | 133.00 | 133.00 | | 133.00 |
8E Income Taxes | 994.00 | 994.00 | | 994.00 |
UX Other trade receivables | 30 361.00 | 30 361.00 | | 30 361.00 |
VB VAT | 5 594.00 | 5 594.00 | | 5 594.00 |
VI Group and Associates | 1 576.00 | 1 576.00 | | 1 576.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 132.00 | 132.00 | | 132.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 36 087.00 | 36 087.00 | | 36 087.00 |
VW VAT | 2 613.00 | 2 613.00 | | 2 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 380.00 | 17 380.00 | | 17 380.00 |
| |
| 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) | 1 316.00 | 1 458.00 | | 1 316.00 |
ST Other accounts | 14 351.00 | 17 409.00 | | 14 351.00 |
YT Subcontracting | 15 509.00 | 14 983.00 | | 15 509.00 |
YW Business tax | | 385.00 | | |
YX Total of the account corresponding to line FX of table no. 2052 | | 385.00 | | |
YY Amount of VAT collected | 3 361.00 | 1 536.00 | | 3 361.00 |
YZ Total deductible VAT on goods and services | 3 324.00 | 2 756.00 | | 3 324.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 31 176.00 | 33 851.00 | | 31 176.00 |
