| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 15 000.00 | 15 000.00 | | 15 000.00 |
AJ Other Intangible Assets | 21 250.00 | 21 250.00 | | 21 250.00 |
AT Other tangible assets | 55 789.00 | 29 324.00 | 26 465.00 | 55 789.00 |
BJ TOTAL (I) | 92 039.00 | 65 574.00 | 26 465.00 | 92 039.00 |
BX Customers and related accounts | 57 716.00 | 1 035.00 | 56 680.00 | 57 716.00 |
BZ Other receivables | 11 238.00 | | 11 236.00 | 11 238.00 |
CF Cash and cash equivalents | 969 317.00 | | 969 317.00 | 969 317.00 |
CH Prepaid expenses | 5 688.00 | | 5 688.00 | 5 688.00 |
CJ TOTAL (II) | 1 043 960.00 | 1 035.00 | 1 042 924.00 | 1 043 960.00 |
CO Grand total (0 to V) | 1 136 000.00 | 66 610.00 | 1 069 390.00 | 1 136 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 094 800.00 | | | 1 094 800.00 |
DH Retained earnings | -107 933.00 | | | -107 933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 261.00 | | | 29 261.00 |
DL TOTAL (I) | 1 016 127.00 | | | 1 016 127.00 |
DX Trade payables and related accounts | 30 286.00 | | | 30 286.00 |
DY Tax and social security liabilities | 20 842.00 | | | 20 842.00 |
EA Other liabilities | 2 133.00 | | | 2 133.00 |
EC TOTAL (IV) | 53 262.00 | | | 53 262.00 |
EE Grand total (I to V) | 1 069 390.00 | | | 1 069 390.00 |
EG Accrued income and payables due within one year | 53 262.00 | | | 53 262.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 564.00 | | 14 564.00 | 14 564.00 |
FG Production sold - services | 357 447.00 | | 357 447.00 | 357 447.00 |
FJ Net sales | 372 011.00 | | 372 011.00 | 372 011.00 |
FR Total operating income (I) | | | 372 011.00 | |
FS Purchases of goods (including customs duties) | | | 10 505.00 | |
FW Other purchases and external expenses | | | 194 179.00 | |
FX Taxes, duties, and similar payments | | | 1 735.00 | |
FY Salaries and Wages | | | 95 140.00 | |
FZ Social Security Contributions | | | 35 694.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 7 041.00 | |
GE Other Expenses | | | 3 040.00 | |
GF Total Operating Expenses (II) | | | 347 337.00 | |
GG - OPERATING RESULT (I - II) | | | 24 673.00 | |
GL Other interest and similar income | | | 4 537.00 | |
GP Total financial income (V) | | | 4 587.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 587.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 376 598.00 | | | 376 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 347 337.00 | | | 347 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 261.00 | | | 29 261.00 |
| |
| 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 | 92 039.00 | | | 92 039.00 |
I4 DECREASES Grand Total | | | 92 039.00 | |
IO DECREASES Total including other intangible assets | | | 36 250.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 55 789.00 | |
KD ACQUISITIONS Total including other intangible assets | 36 250.00 | | | 36 250.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 55 789.00 | | | 55 789.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 43 533.00 | 7 041.00 | | 43 533.00 |
PE DEPRECIATION Total including other intangible assets | 21 250.00 | | | 21 250.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 22 283.00 | 7 041.00 | | 22 283.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6A on fixed assets – intangible | 15 000.00 | | | 15 000.00 |
6T Receivables | 1 035.00 | | | 1 035.00 |
7B Total provisions for depreciation | 16 035.00 | | | 16 035.00 |
7C Grand total | 16 035.00 | | | 16 035.00 |
| |
| 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 | 30 286.00 | 30 286.00 | | 30 286.00 |
8C Staff and Related Accounts | 2 958.00 | 2 958.00 | | 2 958.00 |
8D Social Security and Other Social Organizations | 7 985.00 | 7 985.00 | | 7 985.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 133.00 | 2 133.00 | | 2 133.00 |
UX Other trade receivables | 56 473.00 | 56 473.00 | | 56 473.00 |
UZ Social Security, other social security organizations | 1 374.00 | 1 374.00 | | 1 374.00 |
VA Doubtful or disputed receivables | 1 243.00 | 1 243.00 | | 1 243.00 |
VB VAT | 6 495.00 | 6 495.00 | | 6 495.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 112.00 | 1 112.00 | | 1 112.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 360.00 | 3 360.00 | | 3 360.00 |
VS Prepaid expenses | 5 688.00 | 5 688.00 | | 5 688.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 74 643.00 | 74 643.00 | | 74 643.00 |
VW VAT | 8 786.00 | 8 786.00 | | 8 786.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 53 262.00 | 53 262.00 | | 53 262.00 |
