| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 46.00 | | 46.00 | 46.00 |
BT Goods | 944.00 | | 944.00 | 944.00 |
BX Customers and related accounts | 115 046.00 | | 115 046.00 | 115 046.00 |
BZ Other receivables | 31 282.00 | | 31 282.00 | 31 282.00 |
CF Cash and cash equivalents | 115 477.00 | | 115 477.00 | 115 477.00 |
CH Prepaid expenses | 172.00 | | 172.00 | 172.00 |
CJ TOTAL (II) | 262 920.00 | | 262 920.00 | 262 920.00 |
CO Grand total (0 to V) | 262 965.00 | | 262 965.00 | 262 965.00 |
CU Other investments | 46.00 | | 46.00 | 46.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 11 127.00 | | | 11 127.00 |
DH Retained earnings | -787.00 | | | -787.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 877.00 | | | 1 877.00 |
DL TOTAL (I) | 20 601.00 | | | 20 601.00 |
DX Trade payables and related accounts | 240 121.00 | | | 240 121.00 |
DY Tax and social security liabilities | 2 243.00 | | | 2 243.00 |
EC TOTAL (IV) | 242 364.00 | | | 242 364.00 |
EE Grand total (I to V) | 262 965.00 | | | 262 965.00 |
EG Accrued income and payables due within one year | 242 364.00 | | | 242 364.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 263 238.00 | | 263 238.00 | 263 238.00 |
FG Production sold - services | 5 779.00 | | 5 779.00 | 5 779.00 |
FJ Net sales | 269 018.00 | | 269 018.00 | 269 018.00 |
FQ Other income | | | 531.00 | |
FR Total operating income (I) | | | 269 549.00 | |
FS Purchases of goods (including customs duties) | | | 237 050.00 | |
FT Inventory change (goods) | | | 2 561.00 | |
FU Purchases of raw materials and other supplies | | | 5 779.00 | |
FW Other purchases and external expenses | | | 20 398.00 | |
FX Taxes, duties, and similar payments | | | 694.00 | |
GE Other Expenses | | | 998.00 | |
GF Total Operating Expenses (II) | | | 267 481.00 | |
GG - OPERATING RESULT (I - II) | | | 2 068.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 069.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | 192.00 | | | 192.00 |
HL TOTAL REVENUE (I + III + V + VII) | 269 550.00 | | | 269 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 267 673.00 | | | 267 673.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 877.00 | | | 1 877.00 |
| |
| 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 | 46.00 | | | 46.00 |
I3 DECREASES Total Financial Fixed Assets | | | 46.00 | |
I4 DECREASES Grand Total | | | 46.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | 2.00 | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 46.00 | | | 46.00 |
| |
| 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 | 240 121.00 | 240 121.00 | | 240 121.00 |
8E Income Taxes | 192.00 | 192.00 | | 192.00 |
UX Other trade receivables | 115 046.00 | 115 046.00 | | 115 046.00 |
VB VAT | 5 977.00 | 5 977.00 | | 5 977.00 |
VC Group and associates | 10 264.00 | 10 264.00 | | 10 264.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 040.00 | 15 040.00 | | 15 040.00 |
VS Prepaid expenses | 172.00 | 172.00 | | 172.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 146 499.00 | 146 499.00 | | 146 499.00 |
VW VAT | 2 051.00 | 2 051.00 | | 2 051.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 242 364.00 | 242 364.00 | | 242 364.00 |
| |
| 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 | 405.00 | | | 405.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 6 304.00 | | | 6 304.00 |
ST Other accounts | 8 315.00 | | | 8 315.00 |
YU External personnel | 5 779.00 | | | 5 779.00 |
YW Business tax | 289.00 | | | 289.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 694.00 | | | 694.00 |
YY Amount of VAT collected | 15 065.00 | | | 15 065.00 |
YZ Total deductible VAT on goods and services | 18 880.00 | | | 18 880.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 20 398.00 | | | 20 398.00 |
