| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 33 589.00 | 33 589.00 | | 33 589.00 |
BH Other financial assets | 3 574.00 | | 3 574.00 | 3 574.00 |
BJ TOTAL (I) | 37 184.00 | 33 589.00 | 3 596.00 | 37 184.00 |
BZ Other receivables | 22 650.00 | | 22 650.00 | 22 650.00 |
CF Cash and cash equivalents | 19 665.00 | | 19 665.00 | 19 665.00 |
CJ TOTAL (II) | 42 315.00 | | 42 315.00 | 42 315.00 |
CO Grand total (0 to V) | 79 500.00 | 33 589.00 | 45 911.00 | 79 500.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 12 176.00 | | | 12 176.00 |
DH Retained earnings | -21 026.00 | | | -21 026.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 401.00 | | | 14 401.00 |
DL TOTAL (I) | 11 051.00 | | | 11 051.00 |
DX Trade payables and related accounts | 3 010.00 | | | 3 010.00 |
DY Tax and social security liabilities | 31 550.00 | | | 31 550.00 |
EC TOTAL (IV) | 34 860.00 | | | 34 860.00 |
EE Grand total (I to V) | 45 911.00 | | | 45 911.00 |
EG Accrued income and payables due within one year | 34 860.00 | | | 34 860.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 175 869.00 | | 175 869.00 | 175 869.00 |
FJ Net sales | 175 869.00 | | 178 869.00 | 175 869.00 |
FR Total operating income (I) | | | 178 869.00 | |
FW Other purchases and external expenses | | | 71 460.00 | |
FX Taxes, duties, and similar payments | | | 1 804.00 | |
FY Salaries and Wages | | | 41 332.00 | |
FZ Social Security Contributions | | | 12 750.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 147 339.00 | |
GG - OPERATING RESULT (I - II) | | | 31 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17 129.00 | | | 17 129.00 |
HH Total exceptional expenses (VIII) | 17 129.00 | | | 17 129.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17 129.00 | | | -17 129.00 |
HL TOTAL REVENUE (I + III + V + VII) | 178 869.00 | | | 178 869.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 164 468.00 | | | 164 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 401.00 | | | 14 401.00 |
| |
| 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 | 37 184.00 | | | 37 184.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 596.00 | |
I4 DECREASES Grand Total | | | 37 184.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 33 589.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 33 589.00 | | | 33 589.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 596.00 | | | 3 596.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 33 589.00 | | | 33 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 33 589.00 | | | 33 589.00 |
| |
| 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 | 3 010.00 | 3 010.00 | | 3 010.00 |
8C Staff and Related Accounts | 12 100.00 | 12 100.00 | | 12 100.00 |
8D Social Security and Other Social Organizations | 13 450.00 | 13 450.00 | | 13 450.00 |
UT Other financial assets | 3 574.00 | | 3 574.00 | 3 574.00 |
VB VAT | 4 250.00 | 4 250.00 | | 4 250.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 400.00 | 18 400.00 | | 18 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 224.00 | 22 650.00 | 3 574.00 | 26 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 860.00 | | | 34 860.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 1 804.00 | | | 1 804.00 |
ST Other accounts | 31 857.00 | | | 31 857.00 |
XQ Rental, rental and co-ownership charges | 5 608.00 | | | 5 608.00 |
YT Subcontracting | 33 745.00 | | | 33 745.00 |
YU External personnel | 256.00 | | | 256.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 804.00 | | | 1 804.00 |
YZ Total deductible VAT on goods and services | 6 759.00 | | | 6 759.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 71 466.00 | | | 71 466.00 |
