| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 31 000.00 | 11 104.00 | 19 896.00 | 31 000.00 |
BD Other fixed assets | 460 000.00 | | 460 000.00 | 460 000.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 491 000.00 | 11 104.00 | 479 896.00 | 491 000.00 |
BX Customers and related accounts | 16 641.00 | | 16 641.00 | 16 641.00 |
BZ Other receivables | 37 436.00 | | 37 436.00 | 37 436.00 |
CF Cash and cash equivalents | 29 669.00 | | 29 669.00 | 29 669.00 |
CH Prepaid expenses | 144.00 | | 144.00 | 144.00 |
CJ TOTAL (II) | 83 891.00 | | 83 891.00 | 83 891.00 |
CO Grand total (0 to V) | 574 892.00 | 11 104.00 | 563 787.00 | 574 892.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 415 000.00 | 415 000.00 | | 415 000.00 |
DD Legal reserve (1) | 41 500.00 | 20 000.00 | | 41 500.00 |
DH Retained earnings | 51 004.00 | 53 528.00 | | 51 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 683.00 | 43 875.00 | | 28 683.00 |
DL TOTAL (I) | 536 187.00 | 532 404.00 | | 536 187.00 |
DU Loans and Debts from Credit Institutions (3) | 10 179.00 | 14 135.00 | | 10 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 199.00 | 149.00 | | 199.00 |
DX Trade payables and related accounts | 145.00 | 499.00 | | 145.00 |
DY Tax and social security liabilities | 17 076.00 | 14 608.00 | | 17 076.00 |
EC TOTAL (IV) | 27 600.00 | 29 392.00 | | 27 600.00 |
EE Grand total (I to V) | 563 787.00 | 561 797.00 | | 563 787.00 |
EG Accrued income and payables due within one year | 27 600.00 | 19 130.00 | | 27 600.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 319.00 | | 147 319.00 | 147 319.00 |
FJ Net sales | 147 319.00 | | 147 319.00 | 147 319.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 701.00 | |
FQ Other income | | | 156.00 | |
FR Total operating income (I) | | | 148 177.00 | |
FW Other purchases and external expenses | | | 30 932.00 | |
FX Taxes, duties, and similar payments | | | 1 572.00 | |
FY Salaries and Wages | | | 100 178.00 | |
FZ Social Security Contributions | | | 11 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 548.00 | |
GE Other Expenses | | | 34.00 | |
GF Total Operating Expenses (II) | | | 149 233.00 | |
GG - OPERATING RESULT (I - II) | | | -1 056.00 | |
GK Income from other securities and fixed asset receivables | | | 30 000.00 | |
GP Total financial income (V) | | | 30 000.00 | |
GR Interest and similar expenses | | | 260.00 | |
GU Total financial expenses (VI) | | | 260.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 29 739.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 683.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 701.00 | | | 701.00 |
HK Income tax | | 2 369.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 178 177.00 | 176 638.00 | | 178 177.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 494.00 | 132 763.00 | | 149 494.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 683.00 | 43 875.00 | | 28 683.00 |
| |
| 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 | 481 206.00 | | 10 001.00 | 481 206.00 |
I3 DECREASES Total Financial Fixed Assets | | 206.00 | 460 000.00 | |
I4 DECREASES Grand Total | | 206.00 | 491 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 31 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 21 000.00 | | 10 001.00 | 21 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 460 206.00 | | | 460 206.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 556.00 | 4 549.00 | | 6 556.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 556.00 | 4 549.00 | | 6 556.00 |
| |
| 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 | 145.00 | 145.00 | | 145.00 |
8C Staff and Related Accounts | 5 658.00 | 5 658.00 | | 5 658.00 |
8D Social Security and Other Social Organizations | 5 602.00 | 5 602.00 | | 5 602.00 |
UX Other trade receivables | 16 641.00 | | | 16 641.00 |
VC Group and associates | 34 771.00 | | | 34 771.00 |
VH Loans with a maturity of more than one year at origin | 10 179.00 | 10 179.00 | | 10 179.00 |
VI Group and Associates | 199.00 | 199.00 | | 199.00 |
VM Income taxes | 2 666.00 | | | 2 666.00 |
VQ Other Taxes, Duties, and Similar Debts | 315.00 | 315.00 | | 315.00 |
VS Prepaid expenses | 144.00 | | | 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 222.00 | 54 222.00 | | 54 222.00 |
VW VAT | 5 502.00 | 5 502.00 | | 5 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 600.00 | 27 600.00 | | 27 600.00 |
