| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 62 036.00 | 54 399.00 | 7 636.00 | 62 036.00 |
BH Other financial assets | 1 944.00 | | 1 944.00 | 1 944.00 |
BJ TOTAL (I) | 63 980.00 | 54 399.00 | 9 580.00 | 63 980.00 |
BX Customers and related accounts | 63 360.00 | | 63 360.00 | 63 360.00 |
BZ Other receivables | 15 187.00 | | 15 187.00 | 15 187.00 |
CF Cash and cash equivalents | 52 379.00 | | 52 379.00 | 52 379.00 |
CH Prepaid expenses | 8 616.00 | | 8 616.00 | 8 616.00 |
CJ TOTAL (II) | 139 543.00 | | 139 543.00 | 139 543.00 |
CO Grand total (0 to V) | 203 524.00 | 54 399.00 | 149 124.00 | 203 524.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 77 959.00 | | | 77 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 849.00 | | | 12 849.00 |
DL TOTAL (I) | 99 608.00 | | | 99 608.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 291.00 | | | 1 291.00 |
DX Trade payables and related accounts | 2 565.00 | | | 2 565.00 |
DY Tax and social security liabilities | 45 658.00 | | | 45 658.00 |
EC TOTAL (IV) | 49 515.00 | | | 49 515.00 |
EE Grand total (I to V) | 149 124.00 | | | 149 124.00 |
EG Accrued income and payables due within one year | 49 515.00 | | | 49 515.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 10 034.00 | | 10 034.00 | 10 034.00 |
FG Production sold - services | 282 750.00 | | 282 750.00 | 282 750.00 |
FJ Net sales | 292 784.00 | | 292 784.00 | 292 784.00 |
FR Total operating income (I) | | | 292 784.00 | |
FW Other purchases and external expenses | | | 116 077.00 | |
FX Taxes, duties, and similar payments | | | 3 034.00 | |
FY Salaries and Wages | | | 106 049.00 | |
FZ Social Security Contributions | | | 41 517.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 12 574.00 | |
GF Total Operating Expenses (II) | | | 279 253.00 | |
GG - OPERATING RESULT (I - II) | | | 13 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 681.00 | | | 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 292 784.00 | | | 292 784.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 279 934.00 | | | 279 934.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 849.00 | | | 12 849.00 |
HP References: Equipment leasing | 82 881.00 | | | 82 881.00 |
| |
| 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 | 63 980.00 | | | 63 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 944.00 | |
I4 DECREASES Grand Total | | | 63 980.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 62 036.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 62 036.00 | | | 62 036.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 944.00 | | | 1 944.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 41 825.00 | 12 574.00 | | 41 825.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 41 825.00 | 12 574.00 | | 41 825.00 |
| |
| 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 | 2 565.00 | 2 565.00 | | 2 565.00 |
8C Staff and Related Accounts | 9 631.00 | 9 631.00 | | 9 631.00 |
8D Social Security and Other Social Organizations | 21 091.00 | 21 091.00 | | 21 091.00 |
UT Other financial assets | 1 944.00 | | | 1 944.00 |
UX Other trade receivables | 63 360.00 | | | 63 360.00 |
VB VAT | 1 944.00 | | | 1 944.00 |
VI Group and Associates | 1 291.00 | 1 291.00 | | 1 291.00 |
VM Income taxes | 13 242.00 | | | 13 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 319.00 | 319.00 | | 319.00 |
VS Prepaid expenses | 8 616.00 | | | 8 616.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 108.00 | 87 164.00 | 1 944.00 | 89 108.00 |
VW VAT | 14 617.00 | 14 617.00 | | 14 617.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 515.00 | 49 515.00 | | 49 515.00 |
| |
| 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 | 3 034.00 | | | 3 034.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 1 200.00 | | | 1 200.00 |
ST Other accounts | 110 989.00 | | | 110 989.00 |
XQ Rental, rental and co-ownership charges | 3 888.00 | | | 3 888.00 |
YP Average staff number | 3.00 | | | 3.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 034.00 | | | 3 034.00 |
YY Amount of VAT collected | 58 556.00 | | | 58 556.00 |
YZ Total deductible VAT on goods and services | 22 635.00 | | | 22 635.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 116 077.00 | | | 116 077.00 |
