| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 42 833.00 | 15 340.00 | 27 493.00 | 42 833.00 |
BJ TOTAL (I) | 42 833.00 | 15 340.00 | 27 493.00 | 42 833.00 |
BZ Other receivables | 462.00 | | 462.00 | 462.00 |
CF Cash and cash equivalents | 21 185.00 | | 21 185.00 | 21 185.00 |
CJ TOTAL (II) | 21 647.00 | | 21 647.00 | 21 647.00 |
CO Grand total (0 to V) | 64 481.00 | 15 340.00 | 49 141.00 | 64 481.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | 1 541.00 | | | 1 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 447.00 | 1 841.00 | | 9 447.00 |
DL TOTAL (I) | 14 288.00 | 4 841.00 | | 14 288.00 |
DU Loans and Debts from Credit Institutions (3) | 16 120.00 | 20 535.00 | | 16 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 026.00 | | | 2 026.00 |
DX Trade payables and related accounts | 9 026.00 | 16 800.00 | | 9 026.00 |
DY Tax and social security liabilities | 7 681.00 | 3 562.00 | | 7 681.00 |
EC TOTAL (IV) | 34 853.00 | 40 897.00 | | 34 853.00 |
EE Grand total (I to V) | 49 141.00 | 45 738.00 | | 49 141.00 |
EI Including equity loans | 2 026.00 | | | 2 026.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 94 407.00 | | 94 407.00 | 94 407.00 |
FJ Net sales | 94 407.00 | | 94 407.00 | 94 407.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 13 097.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 107 522.00 | |
FW Other purchases and external expenses | | | 77 967.00 | |
FX Taxes, duties, and similar payments | | | 703.00 | |
FY Salaries and Wages | | | 3 400.00 | |
FZ Social Security Contributions | | | 1 906.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 10 709.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 94 703.00 | |
GG - OPERATING RESULT (I - II) | | | 12 819.00 | |
GR Interest and similar expenses | | | 279.00 | |
GU Total financial expenses (VI) | | | 279.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -279.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 540.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 212.00 | 1 253.00 | | 1 212.00 |
HH Total exceptional expenses (VIII) | 1 212.00 | 1 253.00 | | 1 212.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 212.00 | -1 253.00 | | -1 212.00 |
HK Income tax | 1 881.00 | 546.00 | | 1 881.00 |
HL TOTAL REVENUE (I + III + V + VII) | 107 522.00 | 35 174.00 | | 107 522.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 075.00 | 33 333.00 | | 98 075.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 447.00 | 1 841.00 | | 9 447.00 |
| |
| 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 | 42 833.00 | | | 42 833.00 |
I4 DECREASES Grand Total | | | 42 833.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 833.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 833.00 | | | 42 833.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 631.00 | 10 709.00 | | 4 631.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 631.00 | 10 709.00 | | 4 631.00 |
| |
| 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 | 9 026.00 | 9 026.00 | | 9 026.00 |
8C Staff and Related Accounts | 1 443.00 | 1 443.00 | | 1 443.00 |
8D Social Security and Other Social Organizations | 3 046.00 | 3 046.00 | | 3 046.00 |
8E Income Taxes | 1 881.00 | 1 881.00 | | 1 881.00 |
VB VAT | 462.00 | | | 462.00 |
VG Loans with a maturity of up to one year at origin | 16 120.00 | 16 120.00 | | 16 120.00 |
VI Group and Associates | 2 026.00 | 2 026.00 | | 2 026.00 |
VJ Loans taken out during the year | 279.00 | | | 279.00 |
VK Loans repaid during the year | 4 694.00 | | | 4 694.00 |
VQ Other Taxes, Duties, and Similar Debts | 72.00 | 72.00 | | 72.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 462.00 | 462.00 | | 462.00 |
VW VAT | 1 238.00 | 1 238.00 | | 1 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 853.00 | 34 853.00 | | 34 853.00 |
