| |
| 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 | 73 820.00 | 34 283.00 | 39 537.00 | 73 820.00 |
AT Other tangible assets | 3 950.00 | 395.00 | 3 555.00 | 3 950.00 |
BJ TOTAL (I) | 77 770.00 | 34 678.00 | 43 092.00 | 77 770.00 |
BL Raw materials, supplies | 14 740.00 | | 14 740.00 | 14 740.00 |
BX Customers and related accounts | 226 094.00 | | 226 094.00 | 226 094.00 |
CF Cash and cash equivalents | 94 667.00 | | 94 667.00 | 94 667.00 |
CJ TOTAL (II) | 335 501.00 | | 335 501.00 | 335 501.00 |
CO Grand total (0 to V) | 413 271.00 | 34 678.00 | 378 593.00 | 413 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | | | 2 000.00 |
DH Retained earnings | 166 261.00 | | | 166 261.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 131 284.00 | | | 131 284.00 |
DL TOTAL (I) | 319 545.00 | | | 319 545.00 |
DX Trade payables and related accounts | 11 235.00 | | | 11 235.00 |
DY Tax and social security liabilities | 47 813.00 | | | 47 813.00 |
EC TOTAL (IV) | 59 048.00 | | | 59 048.00 |
EE Grand total (I to V) | 378 593.00 | | | 378 593.00 |
EG Accrued income and payables due within one year | 11 235.00 | | | 11 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 352 005.00 | | 2 352 005.00 | 2 352 005.00 |
FJ Net sales | 2 352 005.00 | | 2 352 005.00 | 2 352 005.00 |
FR Total operating income (I) | | | 2 352 005.00 | |
FU Purchases of raw materials and other supplies | | | 1 031 581.00 | |
FV Inventory change (raw materials and supplies) | | | -2 050.00 | |
FW Other purchases and external expenses | | | 568 949.00 | |
FX Taxes, duties, and similar payments | | | 6 752.00 | |
FY Salaries and Wages | | | 394 097.00 | |
FZ Social Security Contributions | | | 162 628.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 14 189.00 | |
GF Total Operating Expenses (II) | | | 2 176 146.00 | |
GG - OPERATING RESULT (I - II) | | | 175 859.00 | |
GR Interest and similar expenses | | | 3 206.00 | |
GU Total financial expenses (VI) | | | 3 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 206.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 172 653.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 41 369.00 | | | 41 369.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 352 005.00 | | | 2 352 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 220 721.00 | | | 2 220 721.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 131 284.00 | | | 131 284.00 |
| |
| 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 | 64 120.00 | | 13 650.00 | 64 120.00 |
I4 DECREASES Grand Total | | | 77 770.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 770.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 120.00 | | 13 650.00 | 64 120.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 20 489.00 | 14 189.00 | | 20 489.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 20 489.00 | 14 189.00 | | 20 489.00 |
| |
| 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 | 11 235.00 | 11 235.00 | | 11 235.00 |
8D Social Security and Other Social Organizations | 30 524.00 | 30 524.00 | | 30 524.00 |
8E Income Taxes | 8 806.00 | 8 806.00 | | 8 806.00 |
UX Other trade receivables | 226 094.00 | 226 094.00 | | 226 094.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 403.00 | 3 403.00 | | 3 403.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 226 094.00 | 226 094.00 | | 226 094.00 |
VW VAT | 5 080.00 | 5 080.00 | | 5 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 59 048.00 | 59 048.00 | | 59 048.00 |
| |
| 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 | 3 403.00 | | | 3 403.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 7 280.00 | | | 7 280.00 |
ST Other accounts | 222 262.00 | | | 222 262.00 |
XQ Rental, rental and co-ownership charges | 12 600.00 | | | 12 600.00 |
YT Subcontracting | 326 807.00 | | | 326 807.00 |
YW Business tax | 3 349.00 | | | 3 349.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 6 752.00 | | | 6 752.00 |
YY Amount of VAT collected | 470 401.00 | | | 470 401.00 |
YZ Total deductible VAT on goods and services | 298 698.00 | | | 298 698.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 568 949.00 | | | 568 949.00 |
| |
| 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 | 16.00 | | | 16.00 |
