| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 730.00 | 1 730.00 | | 1 730.00 |
BJ TOTAL (I) | 28 730.00 | 1 730.00 | 27 000.00 | 28 730.00 |
BX Customers and related accounts | 58 628.00 | | 58 628.00 | 58 628.00 |
BZ Other receivables | 53 525.00 | | 53 525.00 | 53 525.00 |
CD Marketable securities | 225.00 | | 225.00 | 225.00 |
CF Cash and cash equivalents | 80 935.00 | | 80 935.00 | 80 935.00 |
CJ TOTAL (II) | 193 313.00 | | 193 313.00 | 193 313.00 |
CO Grand total (0 to V) | 222 043.00 | 1 730.00 | 220 313.00 | 222 043.00 |
CU Other investments | 27 000.00 | | 27 000.00 | 27 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 000.00 | 7 000.00 | | 7 000.00 |
DD Legal reserve (1) | 700.00 | 700.00 | | 700.00 |
DG Other reserves | 50 000.00 | 34 000.00 | | 50 000.00 |
DH Retained earnings | 911.00 | 835.00 | | 911.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 576.00 | 23 776.00 | | 27 576.00 |
DL TOTAL (I) | 86 187.00 | 66 311.00 | | 86 187.00 |
DU Loans and Debts from Credit Institutions (3) | 46.00 | 71.00 | | 46.00 |
DV Miscellaneous Loans and Financial Debts (4) | 113 905.00 | 84 376.00 | | 113 905.00 |
DX Trade payables and related accounts | 2 544.00 | 1 620.00 | | 2 544.00 |
DY Tax and social security liabilities | 17 631.00 | 18 635.00 | | 17 631.00 |
EA Other liabilities | | 25.00 | | |
EC TOTAL (IV) | 134 126.00 | 104 727.00 | | 134 126.00 |
EE Grand total (I to V) | 220 313.00 | 171 038.00 | | 220 313.00 |
EI Including equity loans | 113 905.00 | | | 113 905.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 190.00 | | 97 190.00 | 97 190.00 |
FJ Net sales | 97 190.00 | | 97 190.00 | 97 190.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 97 209.00 | |
FW Other purchases and external expenses | | | 13 070.00 | |
FX Taxes, duties, and similar payments | | | 859.00 | |
FY Salaries and Wages | | | 68 912.00 | |
FZ Social Security Contributions | | | 6 024.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 88 867.00 | |
GG - OPERATING RESULT (I - II) | | | 8 342.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20 000.00 | |
GL Other interest and similar income | | | 472.00 | |
GP Total financial income (V) | | | 20 472.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20 472.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 238.00 | 967.00 | | 1 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 117 681.00 | 103 016.00 | | 117 681.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 90 105.00 | 79 239.00 | | 90 105.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 576.00 | 23 776.00 | | 27 576.00 |
| |
| 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 | 28 730.00 | | | 28 730.00 |
I3 DECREASES Total Financial Fixed Assets | | | 27 000.00 | |
I4 DECREASES Grand Total | | | 28 730.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 730.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 730.00 | | | 1 730.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 27 000.00 | | | 27 000.00 |
| |
| 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 | 2 544.00 | 2 544.00 | | 2 544.00 |
8C Staff and Related Accounts | 3 080.00 | 3 080.00 | | 3 080.00 |
8D Social Security and Other Social Organizations | 4 780.00 | 4 780.00 | | 4 780.00 |
UX Other trade receivables | 58 628.00 | 58 628.00 | | 58 628.00 |
UY Staff and related accounts | 733.00 | 733.00 | | 733.00 |
VB VAT | 649.00 | 649.00 | | 649.00 |
VC Group and associates | 51 823.00 | 51 823.00 | | 51 823.00 |
VG Loans with a maturity of up to one year at origin | 46.00 | 46.00 | | 46.00 |
VI Group and Associates | 113 905.00 | 113 905.00 | | 113 905.00 |
VM Income taxes | 319.00 | 319.00 | | 319.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 112 153.00 | 112 153.00 | | 112 153.00 |
VW VAT | 9 771.00 | 9 771.00 | | 9 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 134 126.00 | 134 126.00 | | 134 126.00 |
