| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 600.00 | 1 600.00 | | 1 600.00 |
AT Other tangible assets | 18 081.00 | 4 044.00 | 14 037.00 | 18 081.00 |
BJ TOTAL (I) | 49 681.00 | 5 644.00 | 44 037.00 | 49 681.00 |
BX Customers and related accounts | 140 853.00 | | 140 853.00 | 140 853.00 |
BZ Other receivables | 229 557.00 | | 229 557.00 | 229 557.00 |
CF Cash and cash equivalents | 12 167.00 | | 12 167.00 | 12 167.00 |
CJ TOTAL (II) | 382 578.00 | | 382 578.00 | 382 578.00 |
CO Grand total (0 to V) | 432 258.00 | 5 644.00 | 426 615.00 | 432 258.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 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 | 75.00 | | 1 000.00 |
DG Other reserves | 15 456.00 | 1 426.00 | | 15 456.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 467.00 | 14 953.00 | | 25 467.00 |
DL TOTAL (I) | 51 923.00 | 26 456.00 | | 51 923.00 |
DV Miscellaneous Loans and Financial Debts (4) | 205 736.00 | 157 058.00 | | 205 736.00 |
DX Trade payables and related accounts | 4 688.00 | 5 076.00 | | 4 688.00 |
DY Tax and social security liabilities | 106 549.00 | 84 349.00 | | 106 549.00 |
EA Other liabilities | 57 720.00 | 26 483.00 | | 57 720.00 |
EC TOTAL (IV) | 374 692.00 | 272 966.00 | | 374 692.00 |
EE Grand total (I to V) | 426 615.00 | 299 422.00 | | 426 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 345 529.00 | | 345 529.00 | 345 529.00 |
FJ Net sales | 345 529.00 | | 345 529.00 | 345 529.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 126.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 347 657.00 | |
FW Other purchases and external expenses | | | 48 678.00 | |
FX Taxes, duties, and similar payments | | | 1 648.00 | |
FY Salaries and Wages | | | 202 458.00 | |
FZ Social Security Contributions | | | 59 566.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 784.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 315 173.00 | |
GG - OPERATING RESULT (I - II) | | | 32 485.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 794.00 | |
GP Total financial income (V) | | | 794.00 | |
GR Interest and similar expenses | | | 4 187.00 | |
GU Total financial expenses (VI) | | | 4 187.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 393.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 092.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 625.00 | 1 923.00 | | 3 625.00 |
HL TOTAL REVENUE (I + III + V + VII) | 348 452.00 | 236 766.00 | | 348 452.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 322 985.00 | 221 813.00 | | 322 985.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 467.00 | 14 953.00 | | 25 467.00 |
| |
| 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 | 22 860.00 | | 26 821.00 | 22 860.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 600.00 | | | 1 600.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30 000.00 | |
I4 DECREASES Grand Total | | | 49 681.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 081.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 260.00 | | 16 821.00 | 1 260.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 000.00 | | 10 000.00 | 20 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 860.00 | 2 784.00 | | 2 860.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 600.00 | | | 1 600.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 260.00 | 2 784.00 | | 1 260.00 |
| |
| 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 | 4 688.00 | 4 688.00 | | 4 688.00 |
8C Staff and Related Accounts | 29 882.00 | 29 882.00 | | 29 882.00 |
8D Social Security and Other Social Organizations | 44 444.00 | 44 444.00 | | 44 444.00 |
8E Income Taxes | 3 625.00 | 3 625.00 | | 3 625.00 |
8K Other liabilities (including liabilities related to repo transactions) | 57 720.00 | 57 720.00 | | 57 720.00 |
UX Other trade receivables | 140 853.00 | | | 140 853.00 |
VB VAT | 9 712.00 | | | 9 712.00 |
VC Group and associates | 214 430.00 | | | 214 430.00 |
VI Group and Associates | 205 736.00 | 205 736.00 | | 205 736.00 |
VM Income taxes | 4 923.00 | | | 4 923.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 402.00 | 1 402.00 | | 1 402.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 493.00 | | | 493.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 370 411.00 | 370 411.00 | | 370 411.00 |
VW VAT | 27 196.00 | 27 196.00 | | 27 196.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 374 692.00 | 374 692.00 | | 374 692.00 |
