| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 097.00 | 5 468.00 | 4 630.00 | 10 097.00 |
BH Other financial assets | 4 542.00 | | 4 542.00 | 4 542.00 |
BJ TOTAL (I) | 14 639.00 | 5 468.00 | 9 172.00 | 14 639.00 |
BZ Other receivables | 592 481.00 | | 592 481.00 | 592 481.00 |
CF Cash and cash equivalents | 65 240.00 | | 65 240.00 | 65 240.00 |
CH Prepaid expenses | 5 084.00 | | 5 084.00 | 5 084.00 |
CJ TOTAL (II) | 662 806.00 | | 662 806.00 | 662 806.00 |
CO Grand total (0 to V) | 677 445.00 | 5 468.00 | 671 977.00 | 677 445.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 409 945.00 | 373 407.00 | | 409 945.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 843.00 | 36 538.00 | | 34 843.00 |
DL TOTAL (I) | 446 987.00 | 412 145.00 | | 446 987.00 |
DX Trade payables and related accounts | 35 410.00 | 59 786.00 | | 35 410.00 |
DY Tax and social security liabilities | 189 580.00 | 346 238.00 | | 189 580.00 |
EC TOTAL (IV) | 224 990.00 | 406 024.00 | | 224 990.00 |
EE Grand total (I to V) | 671 977.00 | 818 169.00 | | 671 977.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 854 907.00 | 854 907.00 | |
FJ Net sales | | 854 907.00 | 854 907.00 | |
FQ Other income | | | 207.00 | |
FR Total operating income (I) | | | 855 114.00 | |
FW Other purchases and external expenses | | | 240 887.00 | |
FX Taxes, duties, and similar payments | | | 6 159.00 | |
FY Salaries and Wages | | | 390 075.00 | |
FZ Social Security Contributions | | | 166 756.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 554.00 | |
GE Other Expenses | | | 1 292.00 | |
GF Total Operating Expenses (II) | | | 806 723.00 | |
GG - OPERATING RESULT (I - II) | | | 48 391.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 391.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13 548.00 | 18 269.00 | | 13 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 855 114.00 | 968 244.00 | | 855 114.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 820 271.00 | 931 706.00 | | 820 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 843.00 | 36 538.00 | | 34 843.00 |
| |
| 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 | 9 823.00 | | 4 816.00 | 9 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 542.00 | |
I4 DECREASES Grand Total | | | 14 639.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 097.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 281.00 | | 4 816.00 | 5 281.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 542.00 | | | 4 542.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 914.00 | 1 554.00 | | 3 914.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 914.00 | 1 554.00 | | 3 914.00 |
| |
| 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 | 35 410.00 | 35 410.00 | | 35 410.00 |
8C Staff and Related Accounts | 97 879.00 | 97 879.00 | | 97 879.00 |
8D Social Security and Other Social Organizations | 72 598.00 | 72 598.00 | | 72 598.00 |
8E Income Taxes | 13 549.00 | 13 549.00 | | 13 549.00 |
UT Other financial assets | 4 542.00 | | 4 542.00 | 4 542.00 |
VB VAT | 3 487.00 | 3 487.00 | | 3 487.00 |
VC Group and associates | 573 649.00 | 573 649.00 | | 573 649.00 |
VM Income taxes | 15 345.00 | 15 345.00 | | 15 345.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 553.00 | 5 553.00 | | 5 553.00 |
VS Prepaid expenses | 5 084.00 | 5 084.00 | | 5 084.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 602 107.00 | 597 565.00 | 4 542.00 | 602 107.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 224 990.00 | 224 990.00 | | 224 990.00 |
