| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 027.00 | 1 027.00 | | 1 027.00 |
BH Other financial assets | 2 273.00 | | 2 273.00 | 2 273.00 |
BJ TOTAL (I) | 3 300.00 | 1 027.00 | 2 273.00 | 3 300.00 |
BX Customers and related accounts | 59 880.00 | | 59 880.00 | 59 880.00 |
BZ Other receivables | 771 458.00 | | 771 458.00 | 771 458.00 |
CF Cash and cash equivalents | 12 686.00 | | 12 686.00 | 12 686.00 |
CH Prepaid expenses | 3 503.00 | | 3 503.00 | 3 503.00 |
CJ TOTAL (II) | 847 527.00 | | 847 527.00 | 847 527.00 |
CO Grand total (0 to V) | 850 827.00 | 1 027.00 | 849 800.00 | 850 827.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DH Retained earnings | 233 437.00 | 162 178.00 | | 233 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 251.00 | 71 259.00 | | 113 251.00 |
DL TOTAL (I) | 346 797.00 | 233 547.00 | | 346 797.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 164.00 | 15 035.00 | | 14 164.00 |
DX Trade payables and related accounts | 31 490.00 | 74 376.00 | | 31 490.00 |
DY Tax and social security liabilities | 457 349.00 | 248 422.00 | | 457 349.00 |
EC TOTAL (IV) | 503 003.00 | 337 832.00 | | 503 003.00 |
EE Grand total (I to V) | 849 800.00 | 571 379.00 | | 849 800.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 596 682.00 | | 2 596 682.00 | 2 596 682.00 |
FJ Net sales | 2 596 682.00 | | 2 596 682.00 | 2 596 682.00 |
FR Total operating income (I) | | | 2 596 682.00 | |
FW Other purchases and external expenses | | | 613 947.00 | |
FX Taxes, duties, and similar payments | | | 22 335.00 | |
FY Salaries and Wages | | | 1 295 694.00 | |
FZ Social Security Contributions | | | 494 831.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 426 807.00 | |
GG - OPERATING RESULT (I - II) | | | 169 876.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 169 876.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 56 625.00 | 35 629.00 | | 56 625.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 596 682.00 | 1 633 852.00 | | 2 596 682.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 483 432.00 | 1 562 594.00 | | 2 483 432.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 251.00 | 71 259.00 | | 113 251.00 |
| |
| 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 | 3 300.00 | | | 3 300.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 273.00 | |
I4 DECREASES Grand Total | | | 3 300.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 027.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 273.00 | | | 2 273.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 027.00 | | | 1 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
| |
| 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 | 31 490.00 | 31 490.00 | | 31 490.00 |
8C Staff and Related Accounts | 163 273.00 | 163 273.00 | | 163 273.00 |
8D Social Security and Other Social Organizations | 265 204.00 | 265 204.00 | | 265 204.00 |
8E Income Taxes | 20 996.00 | 20 996.00 | | 20 996.00 |
UT Other financial assets | 2 273.00 | | | 2 273.00 |
UX Other trade receivables | 59 880.00 | | | 59 880.00 |
UY Staff and related accounts | 7 500.00 | | | 7 500.00 |
VB VAT | 5 954.00 | | | 5 954.00 |
VC Group and associates | 617 017.00 | | | 617 017.00 |
VI Group and Associates | 14 164.00 | 14 164.00 | | 14 164.00 |
VQ Other Taxes, Duties, and Similar Debts | 7 876.00 | 7 876.00 | | 7 876.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 140 988.00 | | | 140 988.00 |
VS Prepaid expenses | 3 503.00 | | | 3 503.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 837 114.00 | 834 841.00 | 2 273.00 | 837 114.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 503 003.00 | 503 003.00 | | 503 003.00 |
