| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BB Receivables related to investments | | | 1.00 | |
BX Customers and related accounts | 2 012 601.00 | | 2 012 601.00 | 2 012 601.00 |
BZ Other receivables | 20 051.00 | | 20 051.00 | 20 051.00 |
CF Cash and cash equivalents | 313 910.00 | | 313 910.00 | 313 910.00 |
CJ TOTAL (II) | 2 346 561.00 | | 2 346 561.00 | 2 346 561.00 |
CO Grand total (0 to V) | 2 346 561.00 | | 2 346 561.00 | 2 346 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | | | 20 000.00 |
DG Other reserves | 69 067.00 | | | 69 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 60 585.00 | | | 60 585.00 |
DL TOTAL (I) | 349 652.00 | | | 349 652.00 |
DV Miscellaneous Loans and Financial Debts (4) | 200 000.00 | | | 200 000.00 |
DX Trade payables and related accounts | 1 670 090.00 | | | 1 670 090.00 |
DY Tax and social security liabilities | 126 819.00 | | | 126 819.00 |
EC TOTAL (IV) | 1 996 910.00 | | | 1 996 910.00 |
EE Grand total (I to V) | 2 346 561.00 | | | 2 346 561.00 |
EG Accrued income and payables due within one year | 1 996 910.00 | | | 1 996 910.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 7 678 325.00 | | 7 678 325.00 | 7 678 325.00 |
FG Production sold - services | 145 015.00 | | 145 015.00 | 145 015.00 |
FJ Net sales | 7 823 341.00 | | 7 823 341.00 | 7 823 341.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 146.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 7 829 497.00 | |
FS Purchases of goods (including customs duties) | | | 7 641 217.00 | |
FW Other purchases and external expenses | | | 71 943.00 | |
FX Taxes, duties, and similar payments | | | 10 034.00 | |
FY Salaries and Wages | | | 17 646.00 | |
FZ Social Security Contributions | | | 4 483.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 7 745 352.00 | |
GG - OPERATING RESULT (I - II) | | | 84 145.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 145.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 6 146.00 | | | 6 146.00 |
HK Income tax | 23 560.00 | | | 23 560.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 829 497.00 | | | 7 829 497.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 768 912.00 | | | 7 768 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 60 585.00 | | | 60 585.00 |
| |
| 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 | 1 670 090.00 | 1 670 090.00 | | 1 670 090.00 |
8C Staff and Related Accounts | 1 151.00 | 1 151.00 | | 1 151.00 |
8D Social Security and Other Social Organizations | 1 461.00 | 1 461.00 | | 1 461.00 |
UX Other trade receivables | 2 012 601.00 | 2 012 601.00 | | 2 012 601.00 |
VB VAT | 8 829.00 | 8 829.00 | | 8 829.00 |
VI Group and Associates | 200 000.00 | 200 000.00 | | 200 000.00 |
VM Income taxes | 11 077.00 | 11 077.00 | | 11 077.00 |
VP Miscellaneous | 70.00 | 70.00 | | 70.00 |
VQ Other Taxes, Duties, and Similar Debts | 416.00 | 416.00 | | 416.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 75.00 | 75.00 | | 75.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 032 652.00 | 2 032 652.00 | | 2 032 652.00 |
VW VAT | 123 792.00 | 123 792.00 | | 123 792.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 996 910.00 | 1 996 910.00 | | 1 996 910.00 |
| |
| 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 | 7 373.00 | | | 7 373.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 2 105.00 | | | 2 105.00 |
ST Other accounts | 36 168.00 | | | 36 168.00 |
YU External personnel | 33 670.00 | | | 33 670.00 |
YW Business tax | 2 661.00 | | | 2 661.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 10 034.00 | | | 10 034.00 |
YY Amount of VAT collected | 1 567 000.00 | | | 1 567 000.00 |
YZ Total deductible VAT on goods and services | 853 026.00 | | | 853 026.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 943.00 | | | 71 943.00 |
| |
| 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 | 1.00 | | | 1.00 |
