| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 3 430.00 | | 3 430.00 | 3 430.00 |
BX Customers and related accounts | 34.00 | | 34.00 | 34.00 |
BZ Other receivables | 1 278.00 | | 1 278.00 | 1 278.00 |
CF Cash and cash equivalents | 9 357.00 | | 9 357.00 | 9 357.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 14 100.00 | | 14 100.00 | 14 100.00 |
CO Grand total (0 to V) | 14 100.00 | | 14 100.00 | 14 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 870.00 | 150.00 | | 2 870.00 |
DL TOTAL (I) | 2 870.00 | 150.00 | | 2 870.00 |
DU Loans and Debts from Credit Institutions (3) | | 8.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 325.00 | 3 273.00 | | 325.00 |
DX Trade payables and related accounts | 6 806.00 | 4 626.00 | | 6 806.00 |
DY Tax and social security liabilities | 4 100.00 | 4 220.00 | | 4 100.00 |
EC TOTAL (IV) | 11 231.00 | 12 127.00 | | 11 231.00 |
EE Grand total (I to V) | 14 101.00 | 12 277.00 | | 14 101.00 |
EG Accrued income and payables due within one year | 11 231.00 | 12 127.00 | | 11 231.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 129 579.00 | 6 716.00 | 136 295.00 | 129 579.00 |
FJ Net sales | 129 579.00 | 6 716.00 | 136 295.00 | 129 579.00 |
FO Operating subsidies | | | 1 118.00 | |
FR Total operating income (I) | | | 137 413.00 | |
FS Purchases of goods (including customs duties) | | | 105 830.00 | |
FT Inventory change (goods) | | | 36.00 | |
FW Other purchases and external expenses | | | 15 943.00 | |
FX Taxes, duties, and similar payments | | | 941.00 | |
FY Salaries and Wages | | | 7 200.00 | |
FZ Social Security Contributions | | | 4 053.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 134 038.00 | |
GG - OPERATING RESULT (I - II) | | | 3 376.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 376.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 4 052.00 | 3 758.00 | | 4 052.00 |
HE Exceptional expenses on management operations | | 3.00 | | |
HH Total exceptional expenses (VIII) | | 3.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -3.00 | | |
HK Income tax | 506.00 | 27.00 | | 506.00 |
HL TOTAL REVENUE (I + III + V + VII) | 137 413.00 | 134 432.00 | | 137 413.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 134 544.00 | 134 282.00 | | 134 544.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 870.00 | 149.00 | | 2 870.00 |
| |
| 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 | 6 806.00 | 6 805.00 | | 6 806.00 |
8D Social Security and Other Social Organizations | 1 765.00 | 1 765.00 | | 1 765.00 |
8E Income Taxes | 506.00 | 506.00 | | 506.00 |
UX Other trade receivables | 34.00 | 34.00 | | 34.00 |
VB VAT | 1 279.00 | 1 279.00 | | 1 279.00 |
VI Group and Associates | 325.00 | 325.00 | | 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 312.00 | 1 312.00 | | 1 312.00 |
VW VAT | 1 829.00 | 1 829.00 | | 1 829.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 231.00 | 11 231.00 | | 11 231.00 |
| |
| 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 | 614.00 | 950.00 | | 614.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 089.00 | 991.00 | | 1 089.00 |
ST Other accounts | 11 079.00 | 15 116.00 | | 11 079.00 |
XQ Rental, rental and co-ownership charges | 3 773.00 | 3 773.00 | | 3 773.00 |
YW Business tax | 327.00 | 323.00 | | 327.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 941.00 | 1 273.00 | | 941.00 |
YY Amount of VAT collected | 25 916.00 | 25 784.00 | | 25 916.00 |
YZ Total deductible VAT on goods and services | 22 647.00 | 20 937.00 | | 22 647.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 15 942.00 | 19 881.00 | | 15 942.00 |
