| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 8 527.00 | 4 793.00 | 3 734.00 | 8 527.00 |
BJ TOTAL (I) | 13 527.00 | 4 793.00 | 8 734.00 | 13 527.00 |
BX Customers and related accounts | 50 324.00 | | 50 324.00 | 50 324.00 |
BZ Other receivables | 17 217.00 | | 17 217.00 | 17 217.00 |
CF Cash and cash equivalents | 52 301.00 | | 52 301.00 | 52 301.00 |
CH Prepaid expenses | 181.00 | | 181.00 | 181.00 |
CJ TOTAL (II) | 120 023.00 | | 120 023.00 | 120 023.00 |
CO Grand total (0 to V) | 133 550.00 | 4 793.00 | 128 757.00 | 133 550.00 |
CS Evaluated investments - equity method | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 |
DH Retained earnings | 53 173.00 | 37 664.00 | | 53 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 573.00 | 15 509.00 | | 28 573.00 |
DL TOTAL (I) | 82 745.00 | 54 173.00 | | 82 745.00 |
DN Conditional advances | 1.00 | | | 1.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 100.00 | 3 227.00 | | 1 100.00 |
DX Trade payables and related accounts | 26 341.00 | 84 256.00 | | 26 341.00 |
DY Tax and social security liabilities | 18 570.00 | 28 440.00 | | 18 570.00 |
EC TOTAL (IV) | 46 012.00 | 115 923.00 | | 46 012.00 |
EE Grand total (I to V) | 128 757.00 | 170 096.00 | | 128 757.00 |
EG Accrued income and payables due within one year | 46 012.00 | 115 923.00 | | 46 012.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 187 995.00 | | 187 995.00 | 187 995.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 187 995.00 | |
FW Other purchases and external expenses | | | 149 471.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FZ Social Security Contributions | | | 1 830.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 899.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 154 275.00 | |
GG - OPERATING RESULT (I - II) | | | 33 721.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 33 721.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 90.00 | | | 90.00 |
HH Total exceptional expenses (VIII) | 90.00 | | | 90.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -90.00 | | | -90.00 |
HK Income tax | 5 058.00 | 2 737.00 | | 5 058.00 |
HL TOTAL REVENUE (I + III + V + VII) | 187 995.00 | 203 043.00 | | 187 995.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 159 423.00 | 187 535.00 | | 159 423.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 573.00 | 15 509.00 | | 28 573.00 |
| |
| 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 | 13 527.00 | | | 13 527.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 13 527.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 527.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 527.00 | | | 8 527.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | | | 5 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 894.00 | 2 899.00 | | 1 894.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 894.00 | 2 899.00 | | 1 894.00 |
| |
| 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 | 26 341.00 | 26 341.00 | | 26 341.00 |
8D Social Security and Other Social Organizations | 140.00 | 140.00 | | 140.00 |
8E Income Taxes | 1 916.00 | 1 916.00 | | 1 916.00 |
UX Other trade receivables | 50 324.00 | | | 50 324.00 |
VB VAT | 17 144.00 | | | 17 144.00 |
VI Group and Associates | 1 100.00 | 1 100.00 | | 1 100.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73.00 | | | 73.00 |
VS Prepaid expenses | 181.00 | | | 181.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 67 722.00 | 67 722.00 | | 67 722.00 |
VW VAT | 16 515.00 | 16 515.00 | | 16 515.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 012.00 | 46 012.00 | | 46 012.00 |
