| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 559.00 | 279.00 | 280.00 | 559.00 |
AT Other tangible assets | 1 936.00 | 997.00 | 939.00 | 1 936.00 |
BJ TOTAL (I) | 214 995.00 | 1 276.00 | 213 719.00 | 214 995.00 |
BX Customers and related accounts | 195 360.00 | | 195 360.00 | 195 360.00 |
BZ Other receivables | 7 083.00 | | 7 083.00 | 7 083.00 |
CF Cash and cash equivalents | 3 060.00 | | 3 060.00 | 3 060.00 |
CJ TOTAL (II) | 205 503.00 | | 205 503.00 | 205 503.00 |
CO Grand total (0 to V) | 420 498.00 | 1 276.00 | 419 222.00 | 420 498.00 |
CU Other investments | 212 500.00 | | 212 500.00 | 212 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 210 000.00 | 210 000.00 | | 210 000.00 |
DD Legal reserve (1) | 21 000.00 | 1 063.00 | | 21 000.00 |
DH Retained earnings | 33 321.00 | 20 180.00 | | 33 321.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 595.00 | 33 078.00 | | 595.00 |
DL TOTAL (I) | 264 916.00 | 264 321.00 | | 264 916.00 |
DU Loans and Debts from Credit Institutions (3) | 107.00 | 8 269.00 | | 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 50.00 | 12 229.00 | | 50.00 |
DX Trade payables and related accounts | 13 494.00 | 6 019.00 | | 13 494.00 |
DY Tax and social security liabilities | 140 520.00 | 60 270.00 | | 140 520.00 |
EA Other liabilities | 135.00 | | | 135.00 |
EC TOTAL (IV) | 154 306.00 | 86 787.00 | | 154 306.00 |
EE Grand total (I to V) | 419 222.00 | 351 108.00 | | 419 222.00 |
EG Accrued income and payables due within one year | 154 306.00 | 86 787.00 | | 154 306.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 107.00 | 8 269.00 | | 107.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 360 000.00 | | 360 000.00 | 360 000.00 |
FJ Net sales | 360 000.00 | | 360 000.00 | 360 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 360 000.00 | |
FW Other purchases and external expenses | | | 52 865.00 | |
FX Taxes, duties, and similar payments | | | 2 686.00 | |
FY Salaries and Wages | | | 212 539.00 | |
FZ Social Security Contributions | | | 90 429.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 628.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 359 154.00 | |
GG - OPERATING RESULT (I - II) | | | 847.00 | |
GR Interest and similar expenses | | | 50.00 | |
GU Total financial expenses (VI) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 796.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 203.00 | | |
HH Total exceptional expenses (VIII) | | 203.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -203.00 | | |
HK Income tax | 201.00 | 5 886.00 | | 201.00 |
HL TOTAL REVENUE (I + III + V + VII) | 360 000.00 | 381 307.00 | | 360 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 359 405.00 | 348 229.00 | | 359 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 595.00 | 33 078.00 | | 595.00 |
| |
| 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 | 214 995.00 | | | 214 995.00 |
I3 DECREASES Total Financial Fixed Assets | | | 212 500.00 | |
I4 DECREASES Grand Total | | | 214 995.00 | |
IO DECREASES Total including other intangible assets | | | 559.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 936.00 | |
KD ACQUISITIONS Total including other intangible assets | 559.00 | | | 559.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 936.00 | | | 1 936.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 212 500.00 | | | 212 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 648.00 | 628.00 | | 648.00 |
PE DEPRECIATION Total including other intangible assets | 138.00 | 141.00 | | 138.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 510.00 | 487.00 | | 510.00 |
| |
| 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 | 13 494.00 | 13 494.00 | | 13 494.00 |
8C Staff and Related Accounts | 22 637.00 | 22 637.00 | | 22 637.00 |
8D Social Security and Other Social Organizations | 74 384.00 | 74 384.00 | | 74 384.00 |
8K Other liabilities (including liabilities related to repo transactions) | 135.00 | 135.00 | | 135.00 |
UX Other trade receivables | 195 360.00 | | | 195 360.00 |
UY Staff and related accounts | 710.00 | | | 710.00 |
VB VAT | 2 115.00 | | | 2 115.00 |
VG Loans with a maturity of up to one year at origin | 107.00 | 107.00 | | 107.00 |
VI Group and Associates | 50.00 | 50.00 | | 50.00 |
VM Income taxes | 4 193.00 | | | 4 193.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 228.00 | 3 228.00 | | 3 228.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66.00 | | | 66.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 202 443.00 | 202 443.00 | | 202 443.00 |
VW VAT | 40 271.00 | 40 271.00 | | 40 271.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 154 306.00 | 154 306.00 | | 154 306.00 |
| |
| 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 |
