| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 1 905.00 | | 1 905.00 | 1 905.00 |
BJ TOTAL (I) | 1 905.00 | | 1 905.00 | 1 905.00 |
BX Customers and related accounts | 233 028.00 | | 233 028.00 | 233 028.00 |
BZ Other receivables | 1 411.00 | | 1 411.00 | 1 411.00 |
CF Cash and cash equivalents | 339 697.00 | | 339 697.00 | 339 697.00 |
CJ TOTAL (II) | 574 137.00 | | 574 137.00 | 574 137.00 |
CO Grand total (0 to V) | 576 042.00 | | 576 042.00 | 576 042.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 245.00 | 15 245.00 | | 15 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 012.00 | 43 361.00 | | 27 012.00 |
DL TOTAL (I) | 42 257.00 | 58 606.00 | | 42 257.00 |
DX Trade payables and related accounts | 1 632.00 | 5 989.00 | | 1 632.00 |
DY Tax and social security liabilities | 532 022.00 | 450 085.00 | | 532 022.00 |
EA Other liabilities | 130.00 | 134.00 | | 130.00 |
EC TOTAL (IV) | 533 784.00 | 456 209.00 | | 533 784.00 |
EE Grand total (I to V) | 576 042.00 | 514 815.00 | | 576 042.00 |
EG Accrued income and payables due within one year | 533 784.00 | 456 209.00 | | 533 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 688 184.00 | | 688 184.00 | 688 184.00 |
FJ Net sales | 688 184.00 | | 688 184.00 | 688 184.00 |
FR Total operating income (I) | | | 688 184.00 | |
FW Other purchases and external expenses | | | 13 394.00 | |
FX Taxes, duties, and similar payments | | | 8 812.00 | |
FY Salaries and Wages | | | 474 914.00 | |
FZ Social Security Contributions | | | 147 509.00 | |
GE Other Expenses | | | 16 408.00 | |
GF Total Operating Expenses (II) | | | 661 038.00 | |
GG - OPERATING RESULT (I - II) | | | 27 145.00 | |
GR Interest and similar expenses | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 015.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | | | 1.00 |
HD Total exceptional income (VII) | 1.00 | | | 1.00 |
HE Exceptional expenses on management operations | 4.00 | 1.00 | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | 1.00 | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2.00 | -1.00 | | -2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 688 186.00 | 693 750.00 | | 688 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 661 173.00 | 650 389.00 | | 661 173.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 012.00 | 43 361.00 | | 27 012.00 |
| |
| 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 | 1 632.00 | 1 632.00 | | 1 632.00 |
8C Staff and Related Accounts | 96 082.00 | 96 082.00 | | 96 082.00 |
8D Social Security and Other Social Organizations | 390 310.00 | 390 310.00 | | 390 310.00 |
8K Other liabilities (including liabilities related to repo transactions) | 130.00 | 130.00 | | 130.00 |
UT Other financial assets | 1 906.00 | 1 906.00 | | 1 906.00 |
UX Other trade receivables | 233 029.00 | | | 233 029.00 |
UY Staff and related accounts | 400.00 | | | 400.00 |
VB VAT | 1 011.00 | | | 1 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 015.00 | 8 015.00 | | 8 015.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 236 345.00 | 236 345.00 | | 236 345.00 |
VW VAT | 37 615.00 | 37 615.00 | | 37 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 533 785.00 | 533 785.00 | | 533 785.00 |
| |
| 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 | 15.00 | | | 15.00 |
