| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 4 213.00 | 2 528.00 | 1 685.00 | 4 213.00 |
BJ TOTAL (I) | 4 213.00 | 2 528.00 | 1 685.00 | 4 213.00 |
BX Customers and related accounts | 140 823.00 | | 140 823.00 | 140 823.00 |
BZ Other receivables | 8 241.00 | | 8 241.00 | 8 241.00 |
CF Cash and cash equivalents | 174 180.00 | | 174 180.00 | 174 180.00 |
CH Prepaid expenses | 2 318.00 | | 2 318.00 | 2 318.00 |
CJ TOTAL (II) | 325 562.00 | | 325 562.00 | 325 562.00 |
CO Grand total (0 to V) | 329 775.00 | 2 528.00 | 327 247.00 | 329 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | 39 959.00 | -1 184.00 | | 39 959.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 120 123.00 | 41 143.00 | | 120 123.00 |
DL TOTAL (I) | 164 082.00 | 43 959.00 | | 164 082.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 750.00 | 3 750.00 | | 3 750.00 |
DX Trade payables and related accounts | 87 437.00 | 30 019.00 | | 87 437.00 |
DY Tax and social security liabilities | 70 444.00 | 41 175.00 | | 70 444.00 |
EA Other liabilities | 1 534.00 | 1 534.00 | | 1 534.00 |
EC TOTAL (IV) | 163 165.00 | 76 478.00 | | 163 165.00 |
EE Grand total (I to V) | 327 247.00 | 120 437.00 | | 327 247.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 660 023.00 | | 660 023.00 | 660 023.00 |
FJ Net sales | 660 023.00 | | 660 023.00 | 660 023.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 503.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 660 532.00 | |
FU Purchases of raw materials and other supplies | | | 9 038.00 | |
FW Other purchases and external expenses | | | 249 622.00 | |
FX Taxes, duties, and similar payments | | | 18 929.00 | |
FY Salaries and Wages | | | 162 830.00 | |
FZ Social Security Contributions | | | 52 420.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 843.00 | |
GE Other Expenses | | | 12.00 | |
GF Total Operating Expenses (II) | | | 493 694.00 | |
GG - OPERATING RESULT (I - II) | | | 166 838.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 166 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 46 715.00 | 15 540.00 | | 46 715.00 |
HL TOTAL REVENUE (I + III + V + VII) | 660 532.00 | 318 524.00 | | 660 532.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 540 409.00 | 277 381.00 | | 540 409.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 120 123.00 | 41 143.00 | | 120 123.00 |
| |
| 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 | 4 213.00 | | | 4 213.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 4 213.00 | | | 4 213.00 |
I4 DECREASES Grand Total | | | 4 213.00 | |
IN DECREASES Start-up, development, or research expenses | | | 4 213.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 685.00 | 843.00 | | 1 685.00 |
PE DEPRECIATION Total including other intangible assets | 1 685.00 | 843.00 | | 1 685.00 |
| |
| 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 | 87 437.00 | 87 437.00 | | 87 437.00 |
8C Staff and Related Accounts | 14 077.00 | 14 077.00 | | 14 077.00 |
8D Social Security and Other Social Organizations | 20 926.00 | 20 926.00 | | 20 926.00 |
8E Income Taxes | 31 175.00 | 31 175.00 | | 31 175.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 534.00 | 1 534.00 | | 1 534.00 |
UX Other trade receivables | 140 823.00 | 140 823.00 | | 140 823.00 |
UY Staff and related accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
VI Group and Associates | 3 750.00 | 3 750.00 | | 3 750.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 266.00 | 4 266.00 | | 4 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 5 741.00 | 5 741.00 | | 5 741.00 |
VS Prepaid expenses | 2 318.00 | 2 318.00 | | 2 318.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 151 382.00 | 151 382.00 | | 151 382.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 163 165.00 | 163 165.00 | | 163 165.00 |
