| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 245.00 | 3 538.00 | 707.00 | 4 245.00 |
AT Other tangible assets | 38 550.00 | 13 799.00 | 24 751.00 | 38 550.00 |
BH Other financial assets | 9 500.00 | | 9 500.00 | 9 500.00 |
BJ TOTAL (I) | 52 295.00 | 17 337.00 | 34 958.00 | 52 295.00 |
BL Raw materials, supplies | 2 869.00 | | 2 869.00 | 2 869.00 |
BT Goods | 44 578.00 | | 44 578.00 | 44 578.00 |
BX Customers and related accounts | 41 483.00 | | 41 483.00 | 41 483.00 |
BZ Other receivables | 5 229.00 | | 5 229.00 | 5 229.00 |
CF Cash and cash equivalents | 11 670.00 | | 11 670.00 | 11 670.00 |
CH Prepaid expenses | 2 245.00 | | 2 245.00 | 2 245.00 |
CJ TOTAL (II) | 108 074.00 | | 108 074.00 | 108 074.00 |
CO Grand total (0 to V) | 160 369.00 | 17 337.00 | 143 032.00 | 160 369.00 |
| |
| 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) | 800.00 | | | 800.00 |
DH Retained earnings | 21 349.00 | | | 21 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 874.00 | 22 149.00 | | 29 874.00 |
DL TOTAL (I) | 60 023.00 | 30 149.00 | | 60 023.00 |
DX Trade payables and related accounts | 63 213.00 | 43 219.00 | | 63 213.00 |
DY Tax and social security liabilities | 19 796.00 | 17 439.00 | | 19 796.00 |
EC TOTAL (IV) | 83 009.00 | 60 658.00 | | 83 009.00 |
EE Grand total (I to V) | 143 032.00 | 90 807.00 | | 143 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 100 478.00 | | 1 100 478.00 | 1 100 478.00 |
FJ Net sales | 1 100 478.00 | | 1 100 478.00 | 1 100 478.00 |
FR Total operating income (I) | | | 1 100 478.00 | |
FS Purchases of goods (including customs duties) | | | 528 229.00 | |
FT Inventory change (goods) | | | -4 754.00 | |
FU Purchases of raw materials and other supplies | | | 15 407.00 | |
FV Inventory change (raw materials and supplies) | | | -262.00 | |
FW Other purchases and external expenses | | | 400 861.00 | |
FX Taxes, duties, and similar payments | | | 2 578.00 | |
FY Salaries and Wages | | | 87 142.00 | |
FZ Social Security Contributions | | | 16 993.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 673.00 | |
GF Total Operating Expenses (II) | | | 1 057 867.00 | |
GG - OPERATING RESULT (I - II) | | | 42 611.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 611.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 705.00 | 6 795.00 | | 705.00 |
HD Total exceptional income (VII) | 709.00 | 6 795.00 | | 709.00 |
HE Exceptional expenses on management operations | 8 174.00 | 12 056.00 | | 8 174.00 |
HH Total exceptional expenses (VIII) | 8 174.00 | 12 056.00 | | 8 174.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -7 465.00 | -5 261.00 | | -7 465.00 |
HK Income tax | 5 272.00 | 3 909.00 | | 5 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 101 187.00 | 811 329.00 | | 1 101 187.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 071 313.00 | 789 180.00 | | 1 071 313.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 874.00 | 22 149.00 | | 29 874.00 |
| |
| 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 | 37 937.00 | | 14 358.00 | 37 937.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 245.00 | | | 4 245.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 500.00 | |
I4 DECREASES Grand Total | | | 52 295.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 38 550.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 192.00 | | 14 358.00 | 24 192.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 500.00 | | | 9 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 664.00 | 11 673.00 | | 5 664.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 415.00 | 2 123.00 | | 1 415.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 249.00 | 9 550.00 | | 4 249.00 |
| |
| 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 | 63 213.00 | 63 213.00 | | 63 213.00 |
8C Staff and Related Accounts | 5 664.00 | 5 664.00 | | 5 664.00 |
8D Social Security and Other Social Organizations | 3 014.00 | 3 014.00 | | 3 014.00 |
8E Income Taxes | 5 272.00 | 5 272.00 | | 5 272.00 |
UX Other trade receivables | 41 483.00 | | | 41 483.00 |
VP Miscellaneous | 5 229.00 | | | 5 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 578.00 | 2 578.00 | | 2 578.00 |
VS Prepaid expenses | 2 245.00 | | | 2 245.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 957.00 | 48 957.00 | | 48 957.00 |
VW VAT | 3 268.00 | 3 268.00 | | 3 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 83 009.00 | 83 009.00 | | 83 009.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 143 250.00 | | | 143 250.00 |
XQ Rental, rental and co-ownership charges | 28 120.00 | | | 28 120.00 |
YP Average staff number | 4.00 | | | 4.00 |
YT Subcontracting | 222 701.00 | | | 222 701.00 |
YV Retrocessions of fees, commissions and brokerage | 6 790.00 | | | 6 790.00 |
YW Business tax | 2 578.00 | | | 2 578.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 2 578.00 | | | 2 578.00 |
YY Amount of VAT collected | 220 096.00 | | | 220 096.00 |
YZ Total deductible VAT on goods and services | 184 098.00 | | | 184 098.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 400 861.00 | | | 400 861.00 |
