| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 280.00 | 8 761.00 | 1 519.00 | 10 280.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 10 295.00 | 8 761.00 | 1 534.00 | 10 295.00 |
BX Customers and related accounts | 221 975.00 | | 221 975.00 | 221 975.00 |
BZ Other receivables | 25 243.00 | | 25 243.00 | 25 243.00 |
CD Marketable securities | 59 961.00 | | 59 961.00 | 59 961.00 |
CF Cash and cash equivalents | 21 024.00 | | 21 024.00 | 21 024.00 |
CJ TOTAL (II) | 328 203.00 | | 328 203.00 | 328 203.00 |
CO Grand total (0 to V) | 338 498.00 | 8 761.00 | 329 737.00 | 338 498.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 62 914.00 | | | 62 914.00 |
DD Legal reserve (1) | 10 392.00 | | | 10 392.00 |
DH Retained earnings | 93 763.00 | | | 93 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 578.00 | | | -10 578.00 |
DL TOTAL (I) | 156 491.00 | | | 156 491.00 |
DX Trade payables and related accounts | 17 864.00 | | | 17 864.00 |
DY Tax and social security liabilities | 105 383.00 | | | 105 383.00 |
EB Prepaid income (2) | 50 000.00 | | | 50 000.00 |
EC TOTAL (IV) | 173 246.00 | | | 173 246.00 |
EE Grand total (I to V) | 329 737.00 | | | 329 737.00 |
EG Accrued income and payables due within one year | 173 246.00 | | | 173 246.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 534 283.00 | | 534 283.00 | 534 283.00 |
FJ Net sales | 534 283.00 | | 534 283.00 | 534 283.00 |
FQ Other income | | | 100.00 | |
FR Total operating income (I) | | | 534 382.00 | |
FW Other purchases and external expenses | | | 139 872.00 | |
FX Taxes, duties, and similar payments | | | 4 065.00 | |
FY Salaries and Wages | | | 286 048.00 | |
FZ Social Security Contributions | | | 119 846.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 848.00 | |
GF Total Operating Expenses (II) | | | 551 680.00 | |
GG - OPERATING RESULT (I - II) | | | -17 298.00 | |
GL Other interest and similar income | | | 640.00 | |
GP Total financial income (V) | | | 640.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 640.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -16 657.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | | | -16.00 |
HK Income tax | -6 095.00 | | | -6 095.00 |
HL TOTAL REVENUE (I + III + V + VII) | 535 023.00 | | | 535 023.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 545 601.00 | | | 545 601.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 578.00 | | | -10 578.00 |
| |
| 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 | | | 10 295.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 10 295.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 280.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 10 280.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 8 761.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 8 761.00 | | |
| |
| 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 | 17 864.00 | 17 864.00 | | 17 864.00 |
8C Staff and Related Accounts | 9 688.00 | 9 688.00 | | 9 688.00 |
8D Social Security and Other Social Organizations | 47 519.00 | 47 519.00 | | 47 519.00 |
8L Deferred income | 50 000.00 | 50 000.00 | | 50 000.00 |
UX Other trade receivables | 221 975.00 | | | 221 975.00 |
VB VAT | 18 337.00 | | | 18 337.00 |
VM Income taxes | 6 095.00 | | | 6 095.00 |
VQ Other Taxes, Duties, and Similar Debts | 292.00 | 292.00 | | 292.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 811.00 | | | 811.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 247 218.00 | 247 218.00 | | 247 218.00 |
VW VAT | 47 883.00 | 47 883.00 | | 47 883.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 173 246.00 | 173 246.00 | | 173 246.00 |
