| |
| 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 | 7 386.00 | 587.00 | 6 799.00 | 7 386.00 |
BJ TOTAL (I) | 7 386.00 | 587.00 | 6 799.00 | 7 386.00 |
BX Customers and related accounts | 994 286.00 | | 994 286.00 | 994 286.00 |
BZ Other receivables | 583 413.00 | | 583 413.00 | 583 413.00 |
CJ TOTAL (II) | 1 577 699.00 | | 1 577 699.00 | 1 577 699.00 |
CO Grand total (0 to V) | 1 710 085.00 | 587.00 | 1 709 498.00 | 1 710 085.00 |
| |
| 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) | 33 494.00 | | | 33 494.00 |
DL TOTAL (I) | 158 494.00 | 125 000.00 | | 158 494.00 |
DU Loans and Debts from Credit Institutions (3) | 22 592.00 | | | 22 592.00 |
DX Trade payables and related accounts | 80 507.00 | | | 80 507.00 |
DY Tax and social security liabilities | 818 148.00 | | | 818 148.00 |
EA Other liabilities | 629 755.00 | | | 629 755.00 |
EC TOTAL (IV) | 1 551 004.00 | | | 1 551 004.00 |
EE Grand total (I to V) | 1 709 498.00 | 125 000.00 | | 1 709 498.00 |
EG Accrued income and payables due within one year | 1 551 004.00 | | | 1 551 004.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 22 592.00 | | | 22 592.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 145 503.00 | | 2 145 503.00 | 2 145 503.00 |
FJ Net sales | 2 145 503.00 | | 2 145 503.00 | 2 145 503.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 255 394.00 | |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 2 400 906.00 | |
FS Purchases of goods (including customs duties) | | | 16 917.00 | |
FW Other purchases and external expenses | | | 816 329.00 | |
FX Taxes, duties, and similar payments | | | 27 058.00 | |
FY Salaries and Wages | | | 1 226 333.00 | |
FZ Social Security Contributions | | | 257 840.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 587.00 | |
GE Other Expenses | | | 22 344.00 | |
GF Total Operating Expenses (II) | | | 2 367 411.00 | |
GG - OPERATING RESULT (I - II) | | | 33 494.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 494.00 | |
| |
| 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) | 2 400 906.00 | | | 2 400 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 367 411.00 | | | 2 367 411.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 494.00 | | | 33 494.00 |
| |
| 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 | | | 7 386.00 | |
I4 DECREASES Grand Total | | | 7 386.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 386.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 7 386.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 587.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 587.00 | | |
| |
| 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 | 80 507.00 | 80 507.00 | | 80 507.00 |
8C Staff and Related Accounts | 394 887.00 | 394 887.00 | | 394 887.00 |
8D Social Security and Other Social Organizations | 182 331.00 | 182 331.00 | | 182 331.00 |
8K Other liabilities (including liabilities related to repo transactions) | 629 755.00 | 629 755.00 | | 629 755.00 |
UX Other trade receivables | 994 286.00 | 994 286.00 | | 994 286.00 |
VB VAT | 15 596.00 | 15 596.00 | | 15 596.00 |
VC Group and associates | 565 460.00 | 565 460.00 | | 565 460.00 |
VG Loans with a maturity of up to one year at origin | 22 592.00 | 22 592.00 | | 22 592.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 575.00 | 5 575.00 | | 5 575.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 357.00 | 2 357.00 | | 2 357.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 577 699.00 | 1 577 699.00 | | 1 577 699.00 |
VW VAT | 235 353.00 | 235 353.00 | | 235 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 551 004.00 | 1 551 004.00 | | 1 551 004.00 |
| |
| 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 | 23 981.00 | | | 23 981.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 208 241.00 | | | 208 241.00 |
ST Other accounts | 602 678.00 | | | 602 678.00 |
XQ Rental, rental and co-ownership charges | 5 410.00 | | | 5 410.00 |
YW Business tax | 3 077.00 | | | 3 077.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 27 058.00 | | | 27 058.00 |
YY Amount of VAT collected | 429 767.00 | | | 429 767.00 |
YZ Total deductible VAT on goods and services | 60 503.00 | | | 60 503.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 816 329.00 | | | 816 329.00 |
| |
| 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 | 65.00 | | | 65.00 |
