| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 000.00 | | 4 000.00 | 4 000.00 |
BN Goods in progress | 159 586.00 | | 159 586.00 | 159 586.00 |
BZ Other receivables | 159 020.00 | | 159 020.00 | 159 020.00 |
CF Cash and cash equivalents | 16 456.00 | | 16 456.00 | 16 456.00 |
CH Prepaid expenses | 1 472.00 | | 1 472.00 | 1 472.00 |
CJ TOTAL (II) | 336 534.00 | | 336 534.00 | 336 534.00 |
CO Grand total (0 to V) | 340 534.00 | | 340 534.00 | 340 534.00 |
CU Other investments | 4 000.00 | | 4 000.00 | 4 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 76 740.00 | 76 740.00 | | 76 740.00 |
DH Retained earnings | -25 546.00 | -37 404.00 | | -25 546.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 105 860.00 | 11 859.00 | | 105 860.00 |
DL TOTAL (I) | 168 055.00 | 62 195.00 | | 168 055.00 |
DU Loans and Debts from Credit Institutions (3) | 55.00 | 55.00 | | 55.00 |
DV Miscellaneous Loans and Financial Debts (4) | 36 930.00 | 70 703.00 | | 36 930.00 |
DX Trade payables and related accounts | 108 924.00 | 5 279.00 | | 108 924.00 |
DY Tax and social security liabilities | 26 570.00 | | | 26 570.00 |
EC TOTAL (IV) | 172 479.00 | 76 037.00 | | 172 479.00 |
EE Grand total (I to V) | 340 534.00 | 138 232.00 | | 340 534.00 |
EG Accrued income and payables due within one year | 172 479.00 | 76 037.00 | | 172 479.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 881 867.00 | | 881 867.00 | 881 867.00 |
FJ Net sales | 881 867.00 | | 881 867.00 | 881 867.00 |
FM Inventory production | | | 146 681.00 | |
FQ Other income | | | 3 930.00 | |
FR Total operating income (I) | | | 1 032 478.00 | |
FW Other purchases and external expenses | | | 958 707.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GF Total Operating Expenses (II) | | | 958 837.00 | |
GG - OPERATING RESULT (I - II) | | | 73 640.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 51 865.00 | |
GL Other interest and similar income | | | 177.00 | |
GP Total financial income (V) | | | 52 042.00 | |
GR Interest and similar expenses | | | 6 515.00 | |
GU Total financial expenses (VI) | | | 6 515.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 45 527.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 119 167.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 307.00 | | | 13 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 084 519.00 | 32 236.00 | | 1 084 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 978 659.00 | 20 378.00 | | 978 659.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 105 860.00 | 11 859.00 | | 105 860.00 |
| |
| 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 | 4 000.00 | | | 4 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000.00 | |
I4 DECREASES Grand Total | | | 4 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 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 | 108 924.00 | 108 924.00 | | 108 924.00 |
8E Income Taxes | 13 307.00 | 13 307.00 | | 13 307.00 |
VB VAT | 40 896.00 | 40 896.00 | | 40 896.00 |
VC Group and associates | 117 848.00 | 117 848.00 | | 117 848.00 |
VG Loans with a maturity of up to one year at origin | 55.00 | 55.00 | | 55.00 |
VI Group and Associates | 36 930.00 | 36 930.00 | | 36 930.00 |
VQ Other Taxes, Duties, and Similar Debts | 130.00 | 130.00 | | 130.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 277.00 | 277.00 | | 277.00 |
VS Prepaid expenses | 1 472.00 | 1 472.00 | | 1 472.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 160 492.00 | 160 492.00 | | 160 492.00 |
VW VAT | 13 133.00 | 13 133.00 | | 13 133.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 172 479.00 | 172 479.00 | | 172 479.00 |
| |
| 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 | 130.00 | | | 130.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 98 743.00 | 6 718.00 | | 98 743.00 |
ST Other accounts | 10 734.00 | 754.00 | | 10 734.00 |
YT Subcontracting | 843 396.00 | 12 905.00 | | 843 396.00 |
YV Retrocessions of fees, commissions and brokerage | 5 833.00 | | | 5 833.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 130.00 | | | 130.00 |
YY Amount of VAT collected | 13 133.00 | | | 13 133.00 |
YZ Total deductible VAT on goods and services | 32 821.00 | 3 893.00 | | 32 821.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 958 707.00 | 20 378.00 | | 958 707.00 |
