| |
| 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 | 7 796.00 | 7 796.00 | | 7 796.00 |
AT Other tangible assets | 41 214.00 | 30 536.00 | 10 678.00 | 41 214.00 |
BJ TOTAL (I) | 49 010.00 | 38 332.00 | 10 678.00 | 49 010.00 |
BT Goods | 23 890.00 | | 23 890.00 | 23 890.00 |
BX Customers and related accounts | 7 100.00 | | 7 100.00 | 7 100.00 |
BZ Other receivables | 211.00 | | 211.00 | 211.00 |
CF Cash and cash equivalents | 91 473.00 | | 91 473.00 | 91 473.00 |
CJ TOTAL (II) | 122 674.00 | | 122 674.00 | 122 674.00 |
CO Grand total (0 to V) | 171 683.00 | 38 332.00 | 133 351.00 | 171 683.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 3 782.00 | 3 782.00 | | 3 782.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 70 762.00 | 46 762.00 | | 70 762.00 |
DL TOTAL (I) | 83 307.00 | 59 306.00 | | 83 307.00 |
DX Trade payables and related accounts | 16 292.00 | 11 493.00 | | 16 292.00 |
DY Tax and social security liabilities | 33 752.00 | 24 992.00 | | 33 752.00 |
EC TOTAL (IV) | 50 044.00 | 36 485.00 | | 50 044.00 |
EE Grand total (I to V) | 133 351.00 | 95 791.00 | | 133 351.00 |
EG Accrued income and payables due within one year | 50 044.00 | 36 485.00 | | 50 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 321 071.00 | | 321 071.00 | 321 071.00 |
FG Production sold - services | 2 815.00 | | 2 815.00 | 2 815.00 |
FJ Net sales | 323 886.00 | | 323 886.00 | 323 886.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 603.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 326 490.00 | |
FS Purchases of goods (including customs duties) | | | 102 131.00 | |
FT Inventory change (goods) | | | -9 399.00 | |
FW Other purchases and external expenses | | | 30 080.00 | |
FX Taxes, duties, and similar payments | | | 1 976.00 | |
FY Salaries and Wages | | | 77 538.00 | |
FZ Social Security Contributions | | | 29 681.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 205.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 236 214.00 | |
GG - OPERATING RESULT (I - II) | | | 90 276.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GL Other interest and similar income | | | 36.00 | |
GP Total financial income (V) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 36.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 90 311.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HK Income tax | 19 549.00 | 11 303.00 | | 19 549.00 |
HL TOTAL REVENUE (I + III + V + VII) | 326 526.00 | 257 072.00 | | 326 526.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 255 763.00 | 210 310.00 | | 255 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 70 762.00 | 46 762.00 | | 70 762.00 |
| |
| 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 | 49 430.00 | | 854.00 | 49 430.00 |
I4 DECREASES Grand Total | | 1 275.00 | 49 010.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 275.00 | 49 010.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 49 430.00 | | 854.00 | 49 430.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 35 401.00 | 4 205.00 | 1 275.00 | 35 401.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 35 401.00 | 4 205.00 | 1 275.00 | 35 401.00 |
| |
| 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 | 16 292.00 | 16 292.00 | | 16 292.00 |
8C Staff and Related Accounts | 16 478.00 | 16 478.00 | | 16 478.00 |
8D Social Security and Other Social Organizations | 7 382.00 | 7 382.00 | | 7 382.00 |
8E Income Taxes | 8 546.00 | 8 546.00 | | 8 546.00 |
UX Other trade receivables | 7 100.00 | 7 100.00 | | 7 100.00 |
VB VAT | 211.00 | 211.00 | | 211.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 311.00 | 7 311.00 | | 7 311.00 |
VW VAT | 1 346.00 | 1 346.00 | | 1 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 50 044.00 | 50 044.00 | | 50 044.00 |
| |
| 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 | 962.00 | 881.00 | | 962.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 8 870.00 | 8 024.00 | | 8 870.00 |
ST Other accounts | 10 832.00 | 10 034.00 | | 10 832.00 |
XQ Rental, rental and co-ownership charges | 10 378.00 | 10 725.00 | | 10 378.00 |
YW Business tax | 1 014.00 | 1 042.00 | | 1 014.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 976.00 | 1 923.00 | | 1 976.00 |
YY Amount of VAT collected | 18 069.00 | 14 770.00 | | 18 069.00 |
YZ Total deductible VAT on goods and services | 9 425.00 | 11 063.00 | | 9 425.00 |
ZE Dividends | 46 762.00 | | | 46 762.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 30 080.00 | 28 784.00 | | 30 080.00 |
| |
| 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 | 2.00 | | | 2.00 |
