| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 132.00 | 18 755.00 | 1 377.00 | 20 132.00 |
BJ TOTAL (I) | 20 132.00 | 18 755.00 | 1 377.00 | 20 132.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 282.00 | | 282.00 | 282.00 |
CD Marketable securities | 70 155.00 | | 70 155.00 | 70 155.00 |
CF Cash and cash equivalents | 28 262.00 | | 28 262.00 | 28 262.00 |
CH Prepaid expenses | 801.00 | | 801.00 | 801.00 |
CJ TOTAL (II) | 103 101.00 | | 103 101.00 | 103 101.00 |
CO Grand total (0 to V) | 123 232.00 | 18 755.00 | 104 478.00 | 123 232.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 15 924.00 | 15 924.00 | | 15 924.00 |
DH Retained earnings | 26 831.00 | 36 725.00 | | 26 831.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 40 901.00 | 30 107.00 | | 40 901.00 |
DL TOTAL (I) | 92 456.00 | 91 555.00 | | 92 456.00 |
DX Trade payables and related accounts | 1 436.00 | 3 320.00 | | 1 436.00 |
DY Tax and social security liabilities | 10 585.00 | 8 533.00 | | 10 585.00 |
EC TOTAL (IV) | 12 021.00 | 11 853.00 | | 12 021.00 |
EE Grand total (I to V) | 104 478.00 | 103 408.00 | | 104 478.00 |
EG Accrued income and payables due within one year | 12 021.00 | 11 853.00 | | 12 021.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 570.00 | | 114 570.00 | 114 570.00 |
FJ Net sales | 114 570.00 | | 114 570.00 | 114 570.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 665.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 116 266.00 | |
FW Other purchases and external expenses | | | 20 362.00 | |
FX Taxes, duties, and similar payments | | | 3 797.00 | |
FY Salaries and Wages | | | 27 041.00 | |
FZ Social Security Contributions | | | 11 744.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 304.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 66 254.00 | |
GG - OPERATING RESULT (I - II) | | | 50 011.00 | |
GO Net income from sales of marketable securities | | | 120.00 | |
GP Total financial income (V) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 665.00 | 1 800.00 | | 1 665.00 |
HK Income tax | 9 230.00 | 5 407.00 | | 9 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 385.00 | 104 398.00 | | 116 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 75 484.00 | 74 291.00 | | 75 484.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 901.00 | 30 107.00 | | 40 901.00 |
| |
| 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 | 20 132.00 | | | 20 132.00 |
I4 DECREASES Grand Total | | | 20 132.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 132.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 132.00 | | | 20 132.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 451.00 | 3 304.00 | | 15 451.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 451.00 | 3 304.00 | | 15 451.00 |
| |
| 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 | 1 436.00 | 1 436.00 | | 1 436.00 |
8C Staff and Related Accounts | 1 455.00 | 1 455.00 | | 1 455.00 |
8D Social Security and Other Social Organizations | 3 250.00 | 3 250.00 | | 3 250.00 |
8E Income Taxes | 3 822.00 | 3 822.00 | | 3 822.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 6.00 | 6.00 | | 6.00 |
VQ Other Taxes, Duties, and Similar Debts | 686.00 | 686.00 | | 686.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 276.00 | 276.00 | | 276.00 |
VS Prepaid expenses | 801.00 | 801.00 | | 801.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 683.00 | 4 683.00 | | 4 683.00 |
VW VAT | 1 373.00 | 1 373.00 | | 1 373.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 022.00 | 12 022.00 | | 12 022.00 |
