| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 750.00 | 3 750.00 | | 3 750.00 |
AT Other tangible assets | 10 885.00 | 4 653.00 | 6 232.00 | 10 885.00 |
BH Other financial assets | 800.00 | | 800.00 | 800.00 |
BJ TOTAL (I) | 15 435.00 | 8 403.00 | 7 032.00 | 15 435.00 |
BZ Other receivables | 6 438.00 | | 6 438.00 | 6 438.00 |
CF Cash and cash equivalents | 59 081.00 | | 59 081.00 | 59 081.00 |
CH Prepaid expenses | 2 596.00 | | 2 596.00 | 2 596.00 |
CJ TOTAL (II) | 68 114.00 | | 68 114.00 | 68 114.00 |
CO Grand total (0 to V) | 83 549.00 | 8 403.00 | 75 147.00 | 83 549.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | 30 641.00 | 24 081.00 | | 30 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 670.00 | 6 560.00 | | 19 670.00 |
DL TOTAL (I) | 53 311.00 | 33 641.00 | | 53 311.00 |
DV Miscellaneous Loans and Financial Debts (4) | 85.00 | 1 432.00 | | 85.00 |
DX Trade payables and related accounts | 180.00 | 1 100.00 | | 180.00 |
DY Tax and social security liabilities | 20 718.00 | 5 726.00 | | 20 718.00 |
EA Other liabilities | 852.00 | 1 011.00 | | 852.00 |
EC TOTAL (IV) | 21 836.00 | 9 269.00 | | 21 836.00 |
EE Grand total (I to V) | 75 147.00 | 42 910.00 | | 75 147.00 |
EI Including equity loans | 85.00 | | | 85.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 153.00 | | 167 153.00 | 167 153.00 |
FJ Net sales | 167 153.00 | | 167 153.00 | 167 153.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 128.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 170 284.00 | |
FW Other purchases and external expenses | | | 52 265.00 | |
FX Taxes, duties, and similar payments | | | 2 509.00 | |
FY Salaries and Wages | | | 76 956.00 | |
FZ Social Security Contributions | | | 14 970.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 993.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 147 694.00 | |
GG - OPERATING RESULT (I - II) | | | 22 590.00 | |
GN Positive exchange differences | | | 39.00 | |
GP Total financial income (V) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 628.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 45.00 | | |
HH Total exceptional expenses (VIII) | | 45.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -45.00 | | |
HK Income tax | 2 958.00 | 909.00 | | 2 958.00 |
HL TOTAL REVENUE (I + III + V + VII) | 170 323.00 | 105 477.00 | | 170 323.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 652.00 | 98 918.00 | | 150 652.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 670.00 | 6 560.00 | | 19 670.00 |
| |
| 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 | 13 080.00 | | 2 355.00 | 13 080.00 |
I3 DECREASES Total Financial Fixed Assets | | | 800.00 | |
I4 DECREASES Grand Total | | | 15 435.00 | |
IO DECREASES Total including other intangible assets | | | 3 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 885.00 | |
KD ACQUISITIONS Total including other intangible assets | 3 750.00 | | | 3 750.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 8 580.00 | | 2 305.00 | 8 580.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 750.00 | | 50.00 | 750.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 410.00 | 993.00 | | 7 410.00 |
PE DEPRECIATION Total including other intangible assets | 3 750.00 | | | 3 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 660.00 | 993.00 | | 3 660.00 |
| |
| 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 | 180.00 | 180.00 | | 180.00 |
8C Staff and Related Accounts | 10 590.00 | 10 590.00 | | 10 590.00 |
8D Social Security and Other Social Organizations | 4 380.00 | 4 380.00 | | 4 380.00 |
8K Other liabilities (including liabilities related to repo transactions) | 852.00 | 852.00 | | 852.00 |
UT Other financial assets | 800.00 | 800.00 | | 800.00 |
UZ Social Security, other social security organizations | 3 975.00 | | | 3 975.00 |
VB VAT | 88.00 | | | 88.00 |
VI Group and Associates | 85.00 | 85.00 | | 85.00 |
VM Income taxes | 857.00 | | | 857.00 |
VN Other taxes, similar payments | 671.00 | | | 671.00 |
VQ Other Taxes, Duties, and Similar Debts | 215.00 | 215.00 | | 215.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 846.00 | | | 846.00 |
VS Prepaid expenses | 2 596.00 | | | 2 596.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 834.00 | 9 834.00 | | 9 834.00 |
VW VAT | 5 532.00 | 5 532.00 | | 5 532.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 836.00 | 21 836.00 | | 21 836.00 |
