| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 823.00 | 3 199.00 | 2 624.00 | 5 823.00 |
BD Other fixed assets | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 155 823.00 | 3 199.00 | 152 624.00 | 155 823.00 |
BX Customers and related accounts | 6 790.00 | | 6 790.00 | 6 790.00 |
BZ Other receivables | 10 887.00 | | 10 887.00 | 10 887.00 |
CF Cash and cash equivalents | 21 404.00 | | 21 404.00 | 21 404.00 |
CJ TOTAL (II) | 39 082.00 | | 39 082.00 | 39 082.00 |
CO Grand total (0 to V) | 194 905.00 | 3 199.00 | 191 706.00 | 194 905.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 31 290.00 | 37 754.00 | | 31 290.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 293.00 | -6 464.00 | | 37 293.00 |
DL TOTAL (I) | 90 583.00 | 53 290.00 | | 90 583.00 |
DV Miscellaneous Loans and Financial Debts (4) | 71 833.00 | 47 592.00 | | 71 833.00 |
DX Trade payables and related accounts | 3 750.00 | 3 840.00 | | 3 750.00 |
DY Tax and social security liabilities | 25 027.00 | 53 425.00 | | 25 027.00 |
EA Other liabilities | 513.00 | 29 057.00 | | 513.00 |
EC TOTAL (IV) | 101 123.00 | 133 914.00 | | 101 123.00 |
EE Grand total (I to V) | 191 706.00 | 187 204.00 | | 191 706.00 |
EG Accrued income and payables due within one year | 81 123.00 | 113 914.00 | | 81 123.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 213 778.00 | | 213 778.00 | 213 778.00 |
FJ Net sales | 213 778.00 | | 213 778.00 | 213 778.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 213 778.00 | |
FW Other purchases and external expenses | | | 11 418.00 | |
FX Taxes, duties, and similar payments | | | 2 316.00 | |
FY Salaries and Wages | | | 125 752.00 | |
FZ Social Security Contributions | | | 35 554.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 832.00 | |
GF Total Operating Expenses (II) | | | 175 871.00 | |
GG - OPERATING RESULT (I - II) | | | 37 907.00 | |
GR Interest and similar expenses | | | 614.00 | |
GU Total financial expenses (VI) | | | 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 1 083.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 213 778.00 | 177 567.00 | | 213 778.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 176 485.00 | 184 031.00 | | 176 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 293.00 | -6 464.00 | | 37 293.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 20 000.00 | | 20 000.00 | 20 000.00 |
8B Suppliers and Related Accounts | 3 750.00 | 3 750.00 | | 3 750.00 |
8C Staff and Related Accounts | 4 237.00 | 4 237.00 | | 4 237.00 |
8D Social Security and Other Social Organizations | 18 652.00 | 18 652.00 | | 18 652.00 |
8K Other liabilities (including liabilities related to repo transactions) | 513.00 | 513.00 | | 513.00 |
UX Other trade receivables | 6 790.00 | | | 6 790.00 |
VB VAT | 625.00 | | | 625.00 |
VI Group and Associates | 51 833.00 | 51 833.00 | | 51 833.00 |
VM Income taxes | 5 747.00 | | | 5 747.00 |
VP Miscellaneous | 4 515.00 | | | 4 515.00 |
VQ Other Taxes, Duties, and Similar Debts | 417.00 | 417.00 | | 417.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 677.00 | 17 677.00 | | 17 677.00 |
VW VAT | 1 721.00 | 1 721.00 | | 1 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 101 123.00 | 81 123.00 | 20 000.00 | 101 123.00 |
| |
| 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 | 6.00 | 5.00 | | 6.00 |
