| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 12 881.00 | 2 495.00 | 10 386.00 | 12 881.00 |
BJ TOTAL (I) | 12 881.00 | 2 495.00 | 10 386.00 | 12 881.00 |
BX Customers and related accounts | 78 574.00 | | 78 574.00 | 78 574.00 |
BZ Other receivables | 12 345.00 | | 12 345.00 | 12 345.00 |
CD Marketable securities | 235 032.00 | | 235 032.00 | 235 032.00 |
CF Cash and cash equivalents | 52 606.00 | | 52 606.00 | 52 606.00 |
CJ TOTAL (II) | 378 558.00 | | 378 558.00 | 378 558.00 |
CO Grand total (0 to V) | 391 439.00 | 2 495.00 | 388 944.00 | 391 439.00 |
| |
| 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) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 254 244.00 | 218 686.00 | | 254 244.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 075.00 | 35 558.00 | | 26 075.00 |
DL TOTAL (I) | 301 119.00 | 275 044.00 | | 301 119.00 |
DU Loans and Debts from Credit Institutions (3) | 6 422.00 | | | 6 422.00 |
DX Trade payables and related accounts | 44 350.00 | 81 876.00 | | 44 350.00 |
DY Tax and social security liabilities | 37 053.00 | 16 699.00 | | 37 053.00 |
EC TOTAL (IV) | 87 825.00 | 98 575.00 | | 87 825.00 |
EE Grand total (I to V) | 388 944.00 | 373 618.00 | | 388 944.00 |
EG Accrued income and payables due within one year | 84 336.00 | | | 84 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 519.00 | | 130 519.00 | 130 519.00 |
FJ Net sales | 130 519.00 | | 130 519.00 | 130 519.00 |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 130 546.00 | |
FW Other purchases and external expenses | | | 47 739.00 | |
FX Taxes, duties, and similar payments | | | 1 416.00 | |
FY Salaries and Wages | | | 43 469.00 | |
FZ Social Security Contributions | | | 11 540.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 720.00 | |
GE Other Expenses | | | 3 328.00 | |
GF Total Operating Expenses (II) | | | 108 212.00 | |
GG - OPERATING RESULT (I - II) | | | 22 334.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 453.00 | |
GP Total financial income (V) | | | 4 453.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 442.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 776.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 3 500.00 | | | 3 500.00 |
HD Total exceptional income (VII) | 3 500.00 | | | 3 500.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 499.00 | | | 3 499.00 |
HK Income tax | 4 200.00 | 6 728.00 | | 4 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 138 499.00 | 115 648.00 | | 138 499.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 424.00 | 80 090.00 | | 112 424.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 075.00 | 35 558.00 | | 26 075.00 |
| |
| 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 | 2 000.00 | | 10 882.00 | 2 000.00 |
I4 DECREASES Grand Total | | 1.00 | 12 881.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1.00 | 12 881.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 000.00 | | 10 882.00 | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 775.00 | 720.00 | | 1 775.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 775.00 | 720.00 | | 1 775.00 |
| |
| 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 | 44 350.00 | 44 350.00 | | 44 350.00 |
8C Staff and Related Accounts | 11 380.00 | 11 380.00 | | 11 380.00 |
8D Social Security and Other Social Organizations | 6 859.00 | 6 859.00 | | 6 859.00 |
UX Other trade receivables | 78 574.00 | 78 574.00 | | 78 574.00 |
VB VAT | 7 707.00 | 7 707.00 | | 7 707.00 |
VH Loans with a maturity of more than one year at origin | 6 422.00 | 2 933.00 | 3 489.00 | 6 422.00 |
VM Income taxes | 4 638.00 | 4 638.00 | | 4 638.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 920.00 | 90 920.00 | | 90 920.00 |
VW VAT | 18 814.00 | 18 814.00 | | 18 814.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 87 825.00 | 84 336.00 | 3 489.00 | 87 825.00 |
