| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 125 000.00 | | 125 000.00 | 125 000.00 |
AT Other tangible assets | 5 675.00 | 1 430.00 | 4 245.00 | 5 675.00 |
BJ TOTAL (I) | 5 675.00 | 1 430.00 | 4 245.00 | 5 675.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
BX Customers and related accounts | 615 758.00 | | 615 758.00 | 615 758.00 |
BZ Other receivables | 547 847.00 | | 547 847.00 | 547 847.00 |
CJ TOTAL (II) | 1 163 755.00 | | 1 163 755.00 | 1 163 755.00 |
CO Grand total (0 to V) | 1 294 431.00 | 1 430.00 | 1 293 000.00 | 1 294 431.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 125 000.00 | 125 000.00 | | 125 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 356.00 | | | 32 356.00 |
DL TOTAL (I) | 157 356.00 | 125 000.00 | | 157 356.00 |
DU Loans and Debts from Credit Institutions (3) | 48 947.00 | | | 48 947.00 |
DX Trade payables and related accounts | 111 123.00 | | | 111 123.00 |
DY Tax and social security liabilities | 695 094.00 | | | 695 094.00 |
EA Other liabilities | 280 478.00 | | | 280 478.00 |
EC TOTAL (IV) | 1 135 644.00 | | | 1 135 644.00 |
EE Grand total (I to V) | 1 293 000.00 | 125 000.00 | | 1 293 000.00 |
EG Accrued income and payables due within one year | 1 135 644.00 | | | 1 135 644.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 48 947.00 | | | 48 947.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 780 597.00 | | 1 780 597.00 | 1 780 597.00 |
FJ Net sales | 1 780 597.00 | | 1 780 597.00 | 1 780 597.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 267 801.00 | |
FQ Other income | | | 153.00 | |
FR Total operating income (I) | | | 2 048 551.00 | |
FS Purchases of goods (including customs duties) | | | 4 537.00 | |
FW Other purchases and external expenses | | | 252 499.00 | |
FX Taxes, duties, and similar payments | | | 35 227.00 | |
FY Salaries and Wages | | | 1 413 073.00 | |
FZ Social Security Contributions | | | 274 151.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 430.00 | |
GE Other Expenses | | | 35 274.00 | |
GF Total Operating Expenses (II) | | | 2 016 195.00 | |
GG - OPERATING RESULT (I - II) | | | 32 356.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 356.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1.00 | | | 1.00 |
A2 TOTAL ASSETS | 2.00 | | | 2.00 |
A3 TOTAL ASSETS | 3.00 | | | 3.00 |
A4 Equity method investments | 4.00 | | | 4.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 048 551.00 | | | 2 048 551.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 016 195.00 | | | 2 016 195.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 356.00 | | | 32 356.00 |
| |
| 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 | | | 5 675.00 | |
I4 DECREASES Grand Total | | | 5 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 675.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 675.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 430.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 430.00 | | |
| |
| 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 | 111 123.00 | 111 123.00 | | 111 123.00 |
8C Staff and Related Accounts | 331 320.00 | 331 320.00 | | 331 320.00 |
8D Social Security and Other Social Organizations | 201 758.00 | 201 758.00 | | 201 758.00 |
8K Other liabilities (including liabilities related to repo transactions) | 280 478.00 | 280 478.00 | | 280 478.00 |
UX Other trade receivables | 615 758.00 | 615 758.00 | | 615 758.00 |
UZ Social Security, other social security organizations | 20.00 | 20.00 | | 20.00 |
VB VAT | 22 560.00 | 22 560.00 | | 22 560.00 |
VC Group and associates | 523 787.00 | 523 787.00 | | 523 787.00 |
VG Loans with a maturity of up to one year at origin | 48 947.00 | 48 947.00 | | 48 947.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 757.00 | 4 757.00 | | 4 757.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 479.00 | 1 479.00 | | 1 479.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 163 605.00 | 1 163 605.00 | | 1 163 605.00 |
VW VAT | 157 257.00 | 157 257.00 | | 157 257.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 135 644.00 | 1 135 644.00 | | 1 135 644.00 |
| |
| 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 | 32 659.00 | | | 32 659.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 182 601.00 | | | 182 601.00 |
ST Other accounts | 60 126.00 | | | 60 126.00 |
XQ Rental, rental and co-ownership charges | 9 772.00 | | | 9 772.00 |
YW Business tax | 2 568.00 | | | 2 568.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 35 227.00 | | | 35 227.00 |
YY Amount of VAT collected | 356 886.00 | | | 356 886.00 |
YZ Total deductible VAT on goods and services | 48 853.00 | | | 48 853.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 252 499.00 | | | 252 499.00 |
| |
| 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 | 88.00 | | | 88.00 |
