| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 869 200.00 | |
BX Customers and related accounts | | | 348 257.00 | |
BZ Other receivables | | | 183 838.00 | |
CF Cash and cash equivalents | | | 6 304.00 | |
CJ TOTAL (II) | | | 538 399.00 | |
CO Grand total (0 to V) | | | 1 407 599.00 | |
CU Other investments | | | 869 200.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 869 000.00 | 869 000.00 | | 869 000.00 |
DD Legal reserve (1) | 86 900.00 | 1 746.00 | | 86 900.00 |
DH Retained earnings | 15 801.00 | 67 630.00 | | 15 801.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 394.00 | 33 326.00 | | 32 394.00 |
DL TOTAL (I) | 1 004 095.00 | 971 701.00 | | 1 004 095.00 |
DV Miscellaneous Loans and Financial Debts (4) | 176 106.00 | 1 100.00 | | 176 106.00 |
DX Trade payables and related accounts | 59 223.00 | 45 798.00 | | 59 223.00 |
DY Tax and social security liabilities | 168 175.00 | 154 492.00 | | 168 175.00 |
EC TOTAL (IV) | 403 504.00 | 201 390.00 | | 403 504.00 |
EE Grand total (I to V) | 1 407 599.00 | 1 173 091.00 | | 1 407 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 631 000.00 | |
FJ Net sales | | | 631 000.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 631 009.00 | |
FW Other purchases and external expenses | | | 17 363.00 | |
FX Taxes, duties, and similar payments | | | 4 536.00 | |
FY Salaries and Wages | | | 399 741.00 | |
FZ Social Security Contributions | | | 171 257.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 592 898.00 | |
GG - OPERATING RESULT (I - II) | | | 38 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 717.00 | 6 077.00 | | 5 717.00 |
HL TOTAL REVENUE (I + III + V + VII) | 631 009.00 | 621 004.00 | | 631 009.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 598 615.00 | 587 679.00 | | 598 615.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 394.00 | 33 326.00 | | 32 394.00 |
| |
| 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 | 869 100.00 | | 100.00 | 869 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 869 200.00 | |
I4 DECREASES Grand Total | | | 869 200.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 869 100.00 | | 100.00 | 869 100.00 |
| |
| 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 | 59 223.00 | 59 223.00 | | 59 223.00 |
8C Staff and Related Accounts | 51 960.00 | 51 960.00 | | 51 960.00 |
8D Social Security and Other Social Organizations | 41 174.00 | 41 174.00 | | 41 174.00 |
UX Other trade receivables | 348 257.00 | 348 257.00 | | 348 257.00 |
VB VAT | 8 473.00 | 8 473.00 | | 8 473.00 |
VC Group and associates | 175 006.00 | 175 006.00 | | 175 006.00 |
VI Group and Associates | 176 106.00 | | 176 106.00 | 176 106.00 |
VM Income taxes | 359.00 | 359.00 | | 359.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 049.00 | 8 049.00 | | 8 049.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 532 095.00 | 532 095.00 | | 532 095.00 |
VW VAT | 66 993.00 | 66 993.00 | | 66 993.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 403 504.00 | 227 398.00 | 176 106.00 | 403 504.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 3.00 | | | 3.00 |
