| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 808.00 | 6 728.00 | 80.00 | 6 808.00 |
BJ TOTAL (I) | 6 808.00 | 6 728.00 | 80.00 | 6 808.00 |
BX Customers and related accounts | 87 264.00 | | 87 264.00 | 87 264.00 |
BZ Other receivables | 1 144.00 | | 1 144.00 | 1 144.00 |
CF Cash and cash equivalents | 115 713.00 | | 115 713.00 | 115 713.00 |
CH Prepaid expenses | 1 022.00 | | 1 022.00 | 1 022.00 |
CJ TOTAL (II) | 205 143.00 | | 205 143.00 | 205 143.00 |
CO Grand total (0 to V) | 211 951.00 | 6 728.00 | 205 223.00 | 211 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 65 819.00 | 56 518.00 | | 65 819.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 288.00 | 69 301.00 | | 74 288.00 |
DL TOTAL (I) | 151 107.00 | 136 819.00 | | 151 107.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 500.00 | 10 962.00 | | 10 500.00 |
DX Trade payables and related accounts | 800.00 | 800.00 | | 800.00 |
DY Tax and social security liabilities | 42 817.00 | 34 472.00 | | 42 817.00 |
EC TOTAL (IV) | 54 117.00 | 46 234.00 | | 54 117.00 |
EE Grand total (I to V) | 205 223.00 | 183 052.00 | | 205 223.00 |
EG Accrued income and payables due within one year | 54 117.00 | 46 234.00 | | 54 117.00 |
EI Including equity loans | 10 500.00 | | | 10 500.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 324 580.00 | | 324 580.00 | 324 580.00 |
FJ Net sales | 324 580.00 | | 324 580.00 | 324 580.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 344.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 325 925.00 | |
FW Other purchases and external expenses | | | 30 540.00 | |
FX Taxes, duties, and similar payments | | | 4 521.00 | |
FY Salaries and Wages | | | 112 944.00 | |
FZ Social Security Contributions | | | 65 338.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 741.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 214 084.00 | |
GG - OPERATING RESULT (I - II) | | | 111 841.00 | |
GL Other interest and similar income | | | 58.00 | |
GP Total financial income (V) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 111 899.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 16 928.00 | 15 707.00 | | 16 928.00 |
HK Income tax | 20 683.00 | 19 788.00 | | 20 683.00 |
HL TOTAL REVENUE (I + III + V + VII) | 325 983.00 | 337 107.00 | | 325 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 251 695.00 | 267 806.00 | | 251 695.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 288.00 | 69 301.00 | | 74 288.00 |
| |
| 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 | 6 696.00 | | 112.00 | 6 696.00 |
I4 DECREASES Grand Total | | | 6 808.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 808.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 696.00 | | 112.00 | 6 696.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 500.00 | 10 500.00 | | 10 500.00 |
8B Suppliers and Related Accounts | 800.00 | 800.00 | | 800.00 |
8C Staff and Related Accounts | 16 928.00 | 16 928.00 | | 16 928.00 |
8D Social Security and Other Social Organizations | 8 720.00 | 8 720.00 | | 8 720.00 |
UX Other trade receivables | 87 264.00 | 87 264.00 | | 87 264.00 |
VB VAT | 133.00 | 133.00 | | 133.00 |
VM Income taxes | 1 011.00 | 1 011.00 | | 1 011.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 540.00 | 2 540.00 | | 2 540.00 |
VS Prepaid expenses | 1 022.00 | 1 022.00 | | 1 022.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 89 430.00 | 89 430.00 | | 89 430.00 |
VW VAT | 14 628.00 | 14 628.00 | | 14 628.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 117.00 | 54 117.00 | | 54 117.00 |
