| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 917.00 | 1 182.00 | 735.00 | 1 917.00 |
BJ TOTAL (I) | 21 917.00 | 1 182.00 | 20 735.00 | 21 917.00 |
BR Intermediate and finished products | | | 4.00 | |
BX Customers and related accounts | 55 319.00 | | 55 319.00 | 55 319.00 |
BZ Other receivables | 2 093.00 | | 2 093.00 | 2 093.00 |
CF Cash and cash equivalents | 44 966.00 | | 44 966.00 | 44 966.00 |
CJ TOTAL (II) | 102 379.00 | | 102 379.00 | 102 379.00 |
CO Grand total (0 to V) | 124 295.00 | 1 182.00 | 123 113.00 | 124 295.00 |
CU Other investments | 20 000.00 | | 20 000.00 | 20 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | | | 11 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 35 665.00 | | | 35 665.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 416.00 | | | 9 416.00 |
DL TOTAL (I) | 56 181.00 | | | 56 181.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 804.00 | | | 19 804.00 |
DX Trade payables and related accounts | 1 153.00 | | | 1 153.00 |
DY Tax and social security liabilities | 45 975.00 | | | 45 975.00 |
EC TOTAL (IV) | 66 932.00 | | | 66 932.00 |
EE Grand total (I to V) | 123 113.00 | | | 123 113.00 |
EG Accrued income and payables due within one year | 66 932.00 | | | 66 932.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 158 128.00 | | 158 128.00 | 158 128.00 |
FJ Net sales | 158 128.00 | | 158 128.00 | 158 128.00 |
FQ Other income | | | 586.00 | |
FR Total operating income (I) | | | 158 714.00 | |
FW Other purchases and external expenses | | | 13 122.00 | |
FX Taxes, duties, and similar payments | | | 10 930.00 | |
FY Salaries and Wages | | | 88 924.00 | |
FZ Social Security Contributions | | | 32 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 958.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 146 069.00 | |
GG - OPERATING RESULT (I - II) | | | 12 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 32 135.00 | | | 32 135.00 |
HE Exceptional expenses on management operations | 150.00 | | | 150.00 |
HH Total exceptional expenses (VIII) | 150.00 | | | 150.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -150.00 | | | -150.00 |
HK Income tax | 3 079.00 | | | 3 079.00 |
HL TOTAL REVENUE (I + III + V + VII) | 158 714.00 | | | 158 714.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 149 298.00 | | | 149 298.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 416.00 | | | 9 416.00 |
| |
| 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 | 11 917.00 | | 10 000.00 | 11 917.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 000.00 | |
I4 DECREASES Grand Total | | | 21 917.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 917.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 917.00 | | | 1 917.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 000.00 | | 10 000.00 | 10 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 224.00 | 958.00 | | 224.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 224.00 | 958.00 | | 224.00 |
| |
| 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 | 1 153.00 | 1 153.00 | | 1 153.00 |
8D Social Security and Other Social Organizations | 7 410.00 | 7 410.00 | | 7 410.00 |
UX Other trade receivables | 55 319.00 | 55 319.00 | | 55 319.00 |
VI Group and Associates | 19 804.00 | 19 804.00 | | 19 804.00 |
VM Income taxes | 2 093.00 | 2 093.00 | | 2 093.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 412.00 | 57 412.00 | | 57 412.00 |
VW VAT | 38 565.00 | 38 565.00 | | 38 565.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 66 932.00 | 66 932.00 | | 66 932.00 |
