| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 48 889.00 | 42 295.00 | 6 594.00 | 48 889.00 |
BH Other financial assets | 3 585.00 | | 3 585.00 | 3 585.00 |
BJ TOTAL (I) | 53 358.00 | 42 295.00 | 11 063.00 | 53 358.00 |
BX Customers and related accounts | 2 000.00 | | 2 000.00 | 2 000.00 |
BZ Other receivables | 5 412.00 | | 5 412.00 | 5 412.00 |
CF Cash and cash equivalents | 26 499.00 | | 26 499.00 | 26 499.00 |
CJ TOTAL (II) | 33 912.00 | | 33 912.00 | 33 912.00 |
CO Grand total (0 to V) | 87 270.00 | 42 295.00 | 44 975.00 | 87 270.00 |
CU Other investments | 885.00 | | 885.00 | 885.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 623.00 | 7 623.00 | | 7 623.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DE Statutory or contractual reserves | 5 481.00 | 5 448.00 | | 5 481.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 351.00 | 33.00 | | 11 351.00 |
DL TOTAL (I) | 25 217.00 | 13 866.00 | | 25 217.00 |
DQ Provisions for Expenses | 1 409.00 | 1 392.00 | | 1 409.00 |
DR TOTAL (IV) | 1 409.00 | 1 392.00 | | 1 409.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 148.00 | 21 648.00 | | 3 148.00 |
DX Trade payables and related accounts | 1 921.00 | 2 149.00 | | 1 921.00 |
DY Tax and social security liabilities | 13 279.00 | 29 522.00 | | 13 279.00 |
EC TOTAL (IV) | 18 349.00 | 53 319.00 | | 18 349.00 |
EE Grand total (I to V) | 44 975.00 | 68 577.00 | | 44 975.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 250 610.00 | | 250 610.00 | 250 610.00 |
FJ Net sales | 250 610.00 | | 250 610.00 | 250 610.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 250 610.00 | |
FW Other purchases and external expenses | | | 52 087.00 | |
FX Taxes, duties, and similar payments | | | 2 450.00 | |
FY Salaries and Wages | | | 157 456.00 | |
FZ Social Security Contributions | | | 25 533.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 268.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 17.00 | |
GE Other Expenses | | | 3 253.00 | |
GF Total Operating Expenses (II) | | | 243 066.00 | |
GG - OPERATING RESULT (I - II) | | | 7 544.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 546.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 241.00 | | | 241.00 |
HH Total exceptional expenses (VIII) | 241.00 | | | 241.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -241.00 | | | -241.00 |
HK Income tax | -4 046.00 | -2 963.00 | | -4 046.00 |
HL TOTAL REVENUE (I + III + V + VII) | 250 611.00 | 209 071.00 | | 250 611.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 239 261.00 | 209 038.00 | | 239 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 351.00 | 33.00 | | 11 351.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
QU DEPRECIATION Total Tangible Fixed Assets | 40 027.00 | 2 268.00 | | 40 027.00 |
| |
| 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 | 1 003.00 | 1 003.00 | | 1 003.00 |
8C Staff and Related Accounts | 3 250.00 | 3 250.00 | | 3 250.00 |
8D Social Security and Other Social Organizations | 8 778.00 | 8 778.00 | | 8 778.00 |
UX Other trade receivables | 2 000.00 | | | 2 000.00 |
VB VAT | 448.00 | | | 448.00 |
VI Group and Associates | 3 148.00 | 3 148.00 | | 3 148.00 |
VM Income taxes | 4 046.00 | | | 4 046.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 016.00 | 1 016.00 | | 1 016.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 494.00 | 6 494.00 | | 6 494.00 |
VW VAT | 235.00 | 235.00 | | 235.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 430.00 | 17 430.00 | | 17 430.00 |
