| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 215.00 | | 215.00 | 215.00 |
BJ TOTAL (I) | 215.00 | | 215.00 | 215.00 |
BT Goods | 34 389.00 | | 34 389.00 | 34 389.00 |
BX Customers and related accounts | 18 015.00 | | 18 015.00 | 18 015.00 |
BZ Other receivables | 4 296.00 | | 4 296.00 | 4 296.00 |
CF Cash and cash equivalents | 7 906.00 | | 7 906.00 | 7 906.00 |
CJ TOTAL (II) | 64 605.00 | | 64 605.00 | 64 605.00 |
CO Grand total (0 to V) | 64 820.00 | | 64 820.00 | 64 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 22 259.00 | 19 338.00 | | 22 259.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 700.00 | 2 921.00 | | 14 700.00 |
DL TOTAL (I) | 39 759.00 | 25 059.00 | | 39 759.00 |
DV Miscellaneous Loans and Financial Debts (4) | 128.00 | 79.00 | | 128.00 |
DX Trade payables and related accounts | 19 336.00 | 18 916.00 | | 19 336.00 |
DY Tax and social security liabilities | 5 596.00 | 1 401.00 | | 5 596.00 |
EC TOTAL (IV) | 25 061.00 | 20 396.00 | | 25 061.00 |
EE Grand total (I to V) | 64 820.00 | 45 455.00 | | 64 820.00 |
EG Accrued income and payables due within one year | 25 061.00 | 20 396.00 | | 25 061.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 188 170.00 | | 188 170.00 | 188 170.00 |
FJ Net sales | 188 170.00 | | 188 170.00 | 188 170.00 |
FQ Other income | | | 168.00 | |
FR Total operating income (I) | | | 188 338.00 | |
FS Purchases of goods (including customs duties) | | | 177 120.00 | |
FT Inventory change (goods) | | | -15 829.00 | |
FW Other purchases and external expenses | | | 9 064.00 | |
FX Taxes, duties, and similar payments | | | 688.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 171 044.00 | |
GG - OPERATING RESULT (I - II) | | | 17 294.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 294.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 594.00 | 515.00 | | 2 594.00 |
HL TOTAL REVENUE (I + III + V + VII) | 188 338.00 | 104 014.00 | | 188 338.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 173 638.00 | 101 093.00 | | 173 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 700.00 | 2 921.00 | | 14 700.00 |
| |
| 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 | 215.00 | | | 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 215.00 | |
I4 DECREASES Grand Total | | | 215.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 215.00 | | | 215.00 |
| |
| 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 | 19 336.00 | 19 336.00 | | 19 336.00 |
8E Income Taxes | 2 594.00 | 2 594.00 | | 2 594.00 |
UT Other financial assets | 215.00 | | 215.00 | 215.00 |
UX Other trade receivables | 18 015.00 | 18 015.00 | | 18 015.00 |
VB VAT | 4 296.00 | 4 296.00 | | 4 296.00 |
VI Group and Associates | 128.00 | 128.00 | | 128.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 525.00 | 22 310.00 | 215.00 | 22 525.00 |
VW VAT | 3 002.00 | 3 002.00 | | 3 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 061.00 | 25 061.00 | | 25 061.00 |
| |
| 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) | 2 137.00 | 2 208.00 | | 2 137.00 |
ST Other accounts | 4 688.00 | 2 312.00 | | 4 688.00 |
XQ Rental, rental and co-ownership charges | 2 239.00 | 1 587.00 | | 2 239.00 |
YW Business tax | 688.00 | 1 068.00 | | 688.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 688.00 | 1 068.00 | | 688.00 |
YY Amount of VAT collected | 34 632.00 | | | 34 632.00 |
YZ Total deductible VAT on goods and services | 36 333.00 | | | 36 333.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 9 064.00 | 6 108.00 | | 9 064.00 |
