| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 876.00 | 182.00 | 1 694.00 | 1 876.00 |
BJ TOTAL (I) | 1 876.00 | 182.00 | 1 694.00 | 1 876.00 |
BX Customers and related accounts | 33 125.00 | | 33 125.00 | 33 125.00 |
BZ Other receivables | 4 929.00 | | 4 929.00 | 4 929.00 |
CF Cash and cash equivalents | 21 080.00 | | 21 080.00 | 21 080.00 |
CJ TOTAL (II) | 59 134.00 | | 59 134.00 | 59 134.00 |
CO Grand total (0 to V) | 61 010.00 | 182.00 | 60 828.00 | 61 010.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 13 094.00 | 12 407.00 | | 13 094.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 507.00 | 10 215.00 | | 16 507.00 |
DL TOTAL (I) | 30 701.00 | 23 723.00 | | 30 701.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27.00 | 348.00 | | 27.00 |
DX Trade payables and related accounts | 5 455.00 | 5 818.00 | | 5 455.00 |
DY Tax and social security liabilities | 16 109.00 | 17 716.00 | | 16 109.00 |
EA Other liabilities | 8 536.00 | 8 643.00 | | 8 536.00 |
EC TOTAL (IV) | 30 128.00 | 32 525.00 | | 30 128.00 |
EE Grand total (I to V) | 60 828.00 | 56 247.00 | | 60 828.00 |
EG Accrued income and payables due within one year | 30 128.00 | 32 525.00 | | 30 128.00 |
EI Including equity loans | 27.00 | | | 27.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 300.00 | | 161 300.00 | 161 300.00 |
FJ Net sales | 161 300.00 | | 161 300.00 | 161 300.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 161 301.00 | |
FU Purchases of raw materials and other supplies | | | 2 448.00 | |
FW Other purchases and external expenses | | | 25 718.00 | |
FX Taxes, duties, and similar payments | | | 1 754.00 | |
FY Salaries and Wages | | | 71 336.00 | |
FZ Social Security Contributions | | | 40 479.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 182.00 | |
GF Total Operating Expenses (II) | | | 141 917.00 | |
GG - OPERATING RESULT (I - II) | | | 19 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 637.00 | 1 876.00 | | 637.00 |
HH Total exceptional expenses (VIII) | 637.00 | 1 876.00 | | 637.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -637.00 | -1 876.00 | | -637.00 |
HK Income tax | 2 240.00 | 1 438.00 | | 2 240.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 301.00 | 144 203.00 | | 161 301.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 794.00 | 133 987.00 | | 144 794.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 507.00 | 10 215.00 | | 16 507.00 |
| |
| 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 | | | 1 876.00 | |
I4 DECREASES Grand Total | | | 1 876.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 876.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 876.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | | 182.00 | |
QU DEPRECIATION Total Tangible Fixed Assets | | | 182.00 | |
| |
| 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 | 5 455.00 | 5 455.00 | | 5 455.00 |
8C Staff and Related Accounts | 3 050.00 | 3 050.00 | | 3 050.00 |
8D Social Security and Other Social Organizations | 9 147.00 | 9 147.00 | | 9 147.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 536.00 | 8 536.00 | | 8 536.00 |
UX Other trade receivables | 33 125.00 | | | 33 125.00 |
UY Staff and related accounts | 17.00 | | | 17.00 |
VB VAT | 2 700.00 | | | 2 700.00 |
VI Group and Associates | 27.00 | 27.00 | | 27.00 |
VM Income taxes | 2 212.00 | | | 2 212.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 912.00 | 3 912.00 | | 3 912.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 054.00 | 38 054.00 | | 38 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 128.00 | 30 128.00 | | 30 128.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
