| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 044.00 | 16 535.00 | 7 509.00 | 24 044.00 |
BH Other financial assets | 9 500.00 | | 9 500.00 | 9 500.00 |
BJ TOTAL (I) | 33 574.00 | 16 535.00 | 17 039.00 | 33 574.00 |
BX Customers and related accounts | 70 755.00 | 15 000.00 | 55 755.00 | 70 755.00 |
BZ Other receivables | 93 465.00 | | 93 465.00 | 93 465.00 |
CD Marketable securities | 276 857.00 | | 276 857.00 | 276 857.00 |
CF Cash and cash equivalents | 22 072.00 | | 22 072.00 | 22 072.00 |
CJ TOTAL (II) | 463 148.00 | 15 000.00 | 448 148.00 | 463 148.00 |
CO Grand total (0 to V) | 496 722.00 | 31 535.00 | 465 187.00 | 496 722.00 |
CU Other investments | 30.00 | | 30.00 | 30.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DG Other reserves | 175 000.00 | 150 000.00 | | 175 000.00 |
DH Retained earnings | 20 966.00 | 20 518.00 | | 20 966.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 653.00 | 25 447.00 | | 35 653.00 |
DL TOTAL (I) | 308 619.00 | 272 966.00 | | 308 619.00 |
DX Trade payables and related accounts | 8 959.00 | 8 447.00 | | 8 959.00 |
DY Tax and social security liabilities | 62 526.00 | 47 205.00 | | 62 526.00 |
EA Other liabilities | 3 750.00 | 3 750.00 | | 3 750.00 |
EB Prepaid income (2) | 81 334.00 | 43 694.00 | | 81 334.00 |
EC TOTAL (IV) | 156 569.00 | 103 096.00 | | 156 569.00 |
EE Grand total (I to V) | 465 187.00 | 376 062.00 | | 465 187.00 |
EG Accrued income and payables due within one year | 156 569.00 | 103 096.00 | | 156 569.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 710 980.00 | | 710 980.00 | 710 980.00 |
FJ Net sales | 710 980.00 | | 710 980.00 | 710 980.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 276.00 | |
FR Total operating income (I) | | | 711 256.00 | |
FU Purchases of raw materials and other supplies | | | 34 880.00 | |
FW Other purchases and external expenses | | | 141 842.00 | |
FX Taxes, duties, and similar payments | | | 42 899.00 | |
FY Salaries and Wages | | | 342 330.00 | |
FZ Social Security Contributions | | | 106 404.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 809.00 | |
GF Total Operating Expenses (II) | | | 673 165.00 | |
GG - OPERATING RESULT (I - II) | | | 38 091.00 | |
GL Other interest and similar income | | | 619.00 | |
GP Total financial income (V) | | | 619.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 619.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 710.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 057.00 | 1 823.00 | | 3 057.00 |
HL TOTAL REVENUE (I + III + V + VII) | 711 875.00 | 666 331.00 | | 711 875.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 676 222.00 | 640 883.00 | | 676 222.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 653.00 | 25 447.00 | | 35 653.00 |
| |
| 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 | 33 559.00 | | 15.00 | 33 559.00 |
I3 DECREASES Total Financial Fixed Assets | | | 9 530.00 | |
I4 DECREASES Grand Total | | | 33 574.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 044.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 044.00 | | | 24 044.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 9 515.00 | | 15.00 | 9 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 11 726.00 | 4 809.00 | | 11 726.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 726.00 | 4 809.00 | | 11 726.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 15 000.00 | | | 15 000.00 |
7B Total provisions for depreciation | 15 000.00 | | | 15 000.00 |
7C Grand total | 15 000.00 | | | 15 000.00 |
| |
| 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 | 8 959.00 | 8 959.00 | | 8 959.00 |
8C Staff and Related Accounts | 21 773.00 | 21 773.00 | | 21 773.00 |
8D Social Security and Other Social Organizations | 30 570.00 | 30 570.00 | | 30 570.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 750.00 | 3 750.00 | | 3 750.00 |
8L Deferred income | 81 334.00 | 81 334.00 | | 81 334.00 |
UT Other financial assets | 9 500.00 | | | 9 500.00 |
UX Other trade receivables | 70 755.00 | | | 70 755.00 |
UZ Social Security, other social security organizations | 76 465.00 | | | 76 465.00 |
VM Income taxes | 17 000.00 | | | 17 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 10 182.00 | 10 182.00 | | 10 182.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 173 720.00 | 164 220.00 | 9 500.00 | 173 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 156 569.00 | 156 569.00 | | 156 569.00 |
