| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 135 815.00 | 48 895.00 | 86 921.00 | 135 815.00 |
BJ TOTAL (I) | 135 815.00 | 48 895.00 | 86 921.00 | 135 815.00 |
BX Customers and related accounts | 13 500.00 | | 13 500.00 | 13 500.00 |
CF Cash and cash equivalents | 27 639.00 | | 27 639.00 | 27 639.00 |
CH Prepaid expenses | 1 855.00 | | 1 855.00 | 1 855.00 |
CJ TOTAL (II) | 42 994.00 | | 42 994.00 | 42 994.00 |
CO Grand total (0 to V) | 178 810.00 | 48 895.00 | 129 915.00 | 178 810.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 9 000.00 | 9 000.00 | | 9 000.00 |
DH Retained earnings | 51 985.00 | 31 939.00 | | 51 985.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 949.00 | 20 046.00 | | 23 949.00 |
DL TOTAL (I) | 84 934.00 | 60 985.00 | | 84 934.00 |
DU Loans and Debts from Credit Institutions (3) | 43 883.00 | 23 402.00 | | 43 883.00 |
DV Miscellaneous Loans and Financial Debts (4) | 310.00 | 765.00 | | 310.00 |
DY Tax and social security liabilities | 787.00 | 3 166.00 | | 787.00 |
EC TOTAL (IV) | 44 981.00 | 27 333.00 | | 44 981.00 |
EE Grand total (I to V) | 129 915.00 | 88 319.00 | | 129 915.00 |
EG Accrued income and payables due within one year | 15 719.00 | 18 341.00 | | 15 719.00 |
EI Including equity loans | 310.00 | | | 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 229 404.00 | | 229 404.00 | 229 404.00 |
FJ Net sales | 229 404.00 | | 229 404.00 | 229 404.00 |
FR Total operating income (I) | | | 229 404.00 | |
FW Other purchases and external expenses | | | 110 927.00 | |
FX Taxes, duties, and similar payments | | | 3 870.00 | |
FY Salaries and Wages | | | 43 000.00 | |
FZ Social Security Contributions | | | 18 912.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 22 210.00 | |
GF Total Operating Expenses (II) | | | 198 919.00 | |
GG - OPERATING RESULT (I - II) | | | 30 485.00 | |
GR Interest and similar expenses | | | 613.00 | |
GU Total financial expenses (VI) | | | 613.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -613.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 872.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 697.00 | | | 1 697.00 |
HH Total exceptional expenses (VIII) | 1 697.00 | | | 1 697.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 697.00 | | | -1 697.00 |
HK Income tax | 4 226.00 | 3 538.00 | | 4 226.00 |
HL TOTAL REVENUE (I + III + V + VII) | 229 404.00 | 206 615.00 | | 229 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 205 455.00 | 186 569.00 | | 205 455.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 949.00 | 20 046.00 | | 23 949.00 |
| |
| 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 | 70 815.00 | | 65 000.00 | 70 815.00 |
I4 DECREASES Grand Total | | | 135 815.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 135 815.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 70 815.00 | | 65 000.00 | 70 815.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 685.00 | 22 210.00 | | 26 685.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 685.00 | 22 210.00 | | 26 685.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 98.00 | 98.00 | | 98.00 |
8E Income Taxes | 689.00 | 689.00 | | 689.00 |
UX Other trade receivables | 13 500.00 | | | 13 500.00 |
VH Loans with a maturity of more than one year at origin | 43 883.00 | 14 622.00 | 29 262.00 | 43 883.00 |
VI Group and Associates | 310.00 | 310.00 | | 310.00 |
VJ Loans taken out during the year | 40 000.00 | | | 40 000.00 |
VK Loans repaid during the year | 19 564.00 | | | 19 564.00 |
VS Prepaid expenses | 1 855.00 | | | 1 855.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 15 355.00 | 15 355.00 | | 15 355.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 44 981.00 | 15 719.00 | 29 262.00 | 44 981.00 |
