| |
| 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 | 37 221.00 | 36 297.00 | 924.00 | 37 221.00 |
BH Other financial assets | 1 562.00 | | 1 562.00 | 1 562.00 |
BJ TOTAL (I) | 38 783.00 | 36 297.00 | 2 486.00 | 38 783.00 |
BT Goods | 138 285.00 | | 138 285.00 | 138 285.00 |
BX Customers and related accounts | 994.00 | | 994.00 | 994.00 |
CF Cash and cash equivalents | 36 733.00 | | 36 733.00 | 36 733.00 |
CJ TOTAL (II) | 176 012.00 | | 176 012.00 | 176 012.00 |
CO Grand total (0 to V) | 214 795.00 | 36 297.00 | 178 498.00 | 214 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | 29 320.00 | 27 658.00 | | 29 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 282.00 | 1 662.00 | | 3 282.00 |
DL TOTAL (I) | 37 602.00 | 34 320.00 | | 37 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 46 423.00 | 27 273.00 | | 46 423.00 |
DX Trade payables and related accounts | 20 650.00 | 2 863.00 | | 20 650.00 |
DY Tax and social security liabilities | 5 823.00 | 18 464.00 | | 5 823.00 |
EA Other liabilities | 68 000.00 | 69 000.00 | | 68 000.00 |
EC TOTAL (IV) | 140 896.00 | 117 600.00 | | 140 896.00 |
EE Grand total (I to V) | 178 498.00 | 151 921.00 | | 178 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 153 133.00 | | 1 153 133.00 | 1 153 133.00 |
FJ Net sales | 1 153 133.00 | | 1 153 133.00 | 1 153 133.00 |
FR Total operating income (I) | | | 1 153 133.00 | |
FS Purchases of goods (including customs duties) | | | 1 036 892.00 | |
FT Inventory change (goods) | | | -65 865.00 | |
FU Purchases of raw materials and other supplies | | | 18 562.00 | |
FW Other purchases and external expenses | | | 115 329.00 | |
FX Taxes, duties, and similar payments | | | 2 864.00 | |
FY Salaries and Wages | | | 22 985.00 | |
FZ Social Security Contributions | | | 7 707.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 055.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | -1.00 | |
GF Total Operating Expenses (II) | | | 1 139 529.00 | |
GG - OPERATING RESULT (I - II) | | | 13 604.00 | |
GR Interest and similar expenses | | | 9 743.00 | |
GU Total financial expenses (VI) | | | 9 743.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 861.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 579.00 | 293.00 | | 579.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 153 133.00 | 407 339.00 | | 1 153 133.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 149 851.00 | 405 677.00 | | 1 149 851.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 282.00 | 1 662.00 | | 3 282.00 |
| |
| 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 | 37 859.00 | | 924.00 | 37 859.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 562.00 | |
I4 DECREASES Grand Total | | | 38 783.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 37 221.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 36 297.00 | | 924.00 | 36 297.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 562.00 | | | 1 562.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 242.00 | 1 055.00 | | 35 242.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 242.00 | 1 055.00 | | 35 242.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 46 423.00 | 46 423.00 | | 46 423.00 |
8B Suppliers and Related Accounts | 20 650.00 | 20 650.00 | | 20 650.00 |
8D Social Security and Other Social Organizations | 2 651.00 | 2 651.00 | | 2 651.00 |
8E Income Taxes | 956.00 | 956.00 | | 956.00 |
UT Other financial assets | 1 562.00 | | 1 562.00 | 1 562.00 |
VA Doubtful or disputed receivables | 994.00 | 994.00 | | 994.00 |
VI Group and Associates | 68 000.00 | 68 000.00 | | 68 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 556.00 | 994.00 | 1 562.00 | 2 556.00 |
VW VAT | 2 216.00 | 2 216.00 | | 2 216.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 140 896.00 | 140 896.00 | | 140 896.00 |
| |
| 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 | 197.00 | | | 197.00 |
ST Other accounts | 64 751.00 | | | 64 751.00 |
XQ Rental, rental and co-ownership charges | 46 253.00 | | | 46 253.00 |
YV Retrocessions of fees, commissions and brokerage | 4 325.00 | | | 4 325.00 |
YW Business tax | 2 667.00 | | | 2 667.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 864.00 | | | 2 864.00 |
YY Amount of VAT collected | 166 648.00 | | | 166 648.00 |
YZ Total deductible VAT on goods and services | 166 365.00 | | | 166 365.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 115 329.00 | | | 115 329.00 |
