| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 720.00 | 2 720.00 | | 2 720.00 |
AT Other tangible assets | 575.00 | 575.00 | | 575.00 |
BH Other financial assets | 578.00 | | 578.00 | 578.00 |
BJ TOTAL (I) | 3 873.00 | 3 295.00 | 578.00 | 3 873.00 |
BX Customers and related accounts | 9 389.00 | | 9 389.00 | 9 389.00 |
BZ Other receivables | 10 364.00 | | 10 364.00 | 10 364.00 |
CF Cash and cash equivalents | 74 003.00 | | 74 003.00 | 74 003.00 |
CH Prepaid expenses | 2 549.00 | | 2 549.00 | 2 549.00 |
CJ TOTAL (II) | 96 305.00 | | 96 305.00 | 96 305.00 |
CO Grand total (0 to V) | 100 178.00 | 3 295.00 | 96 883.00 | 100 178.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 1 057.00 | 1 057.00 | | 1 057.00 |
DH Retained earnings | 74 748.00 | 75 846.00 | | 74 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 634.00 | -1 098.00 | | 4 634.00 |
DL TOTAL (I) | 88 439.00 | 83 805.00 | | 88 439.00 |
DU Loans and Debts from Credit Institutions (3) | 7.00 | 256.00 | | 7.00 |
DX Trade payables and related accounts | 2 397.00 | 2 502.00 | | 2 397.00 |
DY Tax and social security liabilities | 3 465.00 | 13 662.00 | | 3 465.00 |
EA Other liabilities | 2 575.00 | 2 515.00 | | 2 575.00 |
EC TOTAL (IV) | 8 444.00 | 18 935.00 | | 8 444.00 |
EE Grand total (I to V) | 96 883.00 | 102 740.00 | | 96 883.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 825.00 | | 116 825.00 | 116 825.00 |
FJ Net sales | 116 825.00 | | 116 825.00 | 116 825.00 |
FR Total operating income (I) | | | 116 825.00 | |
FW Other purchases and external expenses | | | 21 254.00 | |
FX Taxes, duties, and similar payments | | | 2 589.00 | |
FY Salaries and Wages | | | 63 891.00 | |
FZ Social Security Contributions | | | 24 479.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 112 213.00 | |
GG - OPERATING RESULT (I - II) | | | 4 612.00 | |
GL Other interest and similar income | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 21.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 634.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 116 847.00 | 140 235.00 | | 116 847.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 213.00 | 141 333.00 | | 112 213.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 634.00 | -1 098.00 | | 4 634.00 |
| |
| 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 | 3 873.00 | | | 3 873.00 |
I3 DECREASES Total Financial Fixed Assets | | | 578.00 | |
I4 DECREASES Grand Total | | | 3 873.00 | |
IO DECREASES Total including other intangible assets | | | 2 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 575.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 720.00 | | | 2 720.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 575.00 | | | 575.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 578.00 | | | 578.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 295.00 | | | 3 295.00 |
PE DEPRECIATION Total including other intangible assets | 2 720.00 | | | 2 720.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 575.00 | | | 575.00 |
| |
| 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 | 2 397.00 | 2 397.00 | | 2 397.00 |
8C Staff and Related Accounts | 362.00 | 362.00 | | 362.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 575.00 | 2 575.00 | | 2 575.00 |
UT Other financial assets | 578.00 | | | 578.00 |
UX Other trade receivables | 9 389.00 | | | 9 389.00 |
UZ Social Security, other social security organizations | 5 536.00 | | | 5 536.00 |
VB VAT | 2 855.00 | | | 2 855.00 |
VG Loans with a maturity of up to one year at origin | 7.00 | 7.00 | | 7.00 |
VM Income taxes | 1 973.00 | | | 1 973.00 |
VS Prepaid expenses | 2 549.00 | | | 2 549.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 880.00 | 22 302.00 | 578.00 | 22 880.00 |
VW VAT | 3 103.00 | 3 103.00 | | 3 103.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 444.00 | 8 444.00 | | 8 444.00 |
