| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 690.00 | 168.00 | 522.00 | 690.00 |
BF Loans | | | | |
BH Other financial assets | 70.00 | | 70.00 | 70.00 |
BJ TOTAL (I) | 760.00 | 168.00 | 592.00 | 760.00 |
BX Customers and related accounts | 31 680.00 | | 31 680.00 | 31 680.00 |
BZ Other receivables | 5 598.00 | | 5 598.00 | 5 598.00 |
CF Cash and cash equivalents | 6 680.00 | | 6 680.00 | 6 680.00 |
CJ TOTAL (II) | 43 959.00 | | 43 959.00 | 43 959.00 |
CO Grand total (0 to V) | 44 719.00 | 168.00 | 44 551.00 | 44 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 5 250.00 | | | 5 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 223.00 | 24 247.00 | | 11 223.00 |
DL TOTAL (I) | 17 573.00 | 25 247.00 | | 17 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 127.00 | 2 095.00 | | 127.00 |
DX Trade payables and related accounts | 2 975.00 | 2 886.00 | | 2 975.00 |
DY Tax and social security liabilities | 23 876.00 | 34 619.00 | | 23 876.00 |
EC TOTAL (IV) | 26 978.00 | 39 600.00 | | 26 978.00 |
EE Grand total (I to V) | 44 551.00 | 64 847.00 | | 44 551.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 600.00 | | 129 600.00 | 129 600.00 |
FJ Net sales | 129 600.00 | | 129 600.00 | 129 600.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 129 601.00 | |
FW Other purchases and external expenses | | | 8 572.00 | |
FX Taxes, duties, and similar payments | | | 2 152.00 | |
FY Salaries and Wages | | | 77 134.00 | |
FZ Social Security Contributions | | | 28 371.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 168.00 | |
GF Total Operating Expenses (II) | | | 116 397.00 | |
GG - OPERATING RESULT (I - II) | | | 13 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 162.00 | | |
HH Total exceptional expenses (VIII) | | 162.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -162.00 | | |
HK Income tax | 1 981.00 | 5 997.00 | | 1 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 601.00 | 128 400.00 | | 129 601.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 118 378.00 | 104 153.00 | | 118 378.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 223.00 | 24 247.00 | | 11 223.00 |
| |
| 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 | 5 570.00 | | 690.00 | 5 570.00 |
I3 DECREASES Total Financial Fixed Assets | | 5 500.00 | 70.00 | |
I4 DECREASES Grand Total | | 5 500.00 | 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 690.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 690.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 570.00 | | | 5 570.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 168.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 168.00 | | |
| |
| 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 | 2 975.00 | 2 975.00 | | 2 975.00 |
8C Staff and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
8D Social Security and Other Social Organizations | 10 297.00 | 10 297.00 | | 10 297.00 |
UT Other financial assets | 70.00 | | | 70.00 |
UX Other trade receivables | 31 680.00 | | | 31 680.00 |
VB VAT | 1 582.00 | | | 1 582.00 |
VI Group and Associates | 127.00 | 127.00 | | 127.00 |
VM Income taxes | 4 016.00 | | | 4 016.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 072.00 | 1 072.00 | | 1 072.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 348.00 | 37 278.00 | 70.00 | 37 348.00 |
VW VAT | 10 007.00 | 10 007.00 | | 10 007.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 978.00 | 26 978.00 | | 26 978.00 |
