| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 144.00 | 4 658.00 | 2 486.00 | 7 144.00 |
BH Other financial assets | 3 707.00 | | 3 707.00 | 3 707.00 |
BJ TOTAL (I) | 10 851.00 | 4 658.00 | 6 193.00 | 10 851.00 |
BZ Other receivables | 101 881.00 | | 101 881.00 | 101 881.00 |
CF Cash and cash equivalents | 25 180.00 | | 25 180.00 | 25 180.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 127 061.00 | | 127 061.00 | 127 061.00 |
CO Grand total (0 to V) | 137 912.00 | 4 658.00 | 133 254.00 | 137 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 37 000.00 | 37 000.00 | | 37 000.00 |
DD Legal reserve (1) | 3 700.00 | 3 700.00 | | 3 700.00 |
DH Retained earnings | 30 053.00 | 25 751.00 | | 30 053.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -91.00 | 4 303.00 | | -91.00 |
DL TOTAL (I) | 70 662.00 | 70 753.00 | | 70 662.00 |
DX Trade payables and related accounts | 7 918.00 | 11 722.00 | | 7 918.00 |
DY Tax and social security liabilities | 54 674.00 | 28 099.00 | | 54 674.00 |
EC TOTAL (IV) | 62 592.00 | 39 820.00 | | 62 592.00 |
EE Grand total (I to V) | 133 254.00 | 110 574.00 | | 133 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 247 630.00 | 247 630.00 | |
FJ Net sales | | 247 630.00 | 247 630.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 52.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 247 688.00 | |
FW Other purchases and external expenses | | | 85 821.00 | |
FX Taxes, duties, and similar payments | | | 1 468.00 | |
FY Salaries and Wages | | | 109 156.00 | |
FZ Social Security Contributions | | | 49 349.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 903.00 | |
GE Other Expenses | | | 28.00 | |
GF Total Operating Expenses (II) | | | 246 725.00 | |
GG - OPERATING RESULT (I - II) | | | 964.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 964.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 29.00 | | |
HH Total exceptional expenses (VIII) | | 29.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -29.00 | | |
HK Income tax | 1 055.00 | | | 1 055.00 |
HL TOTAL REVENUE (I + III + V + VII) | 247 688.00 | 225 704.00 | | 247 688.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 247 780.00 | 221 402.00 | | 247 780.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -91.00 | 4 303.00 | | -91.00 |
HP References: Equipment leasing | 6 035.00 | 7 227.00 | | 6 035.00 |
| |
| 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 | 9 567.00 | | 1 284.00 | 9 567.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 707.00 | |
I4 DECREASES Grand Total | | | 10 851.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 144.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 860.00 | | 1 284.00 | 5 860.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 707.00 | | | 3 707.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 755.00 | 903.00 | | 3 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 755.00 | 903.00 | | 3 755.00 |
| |
| 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 | 7 918.00 | 7 918.00 | | 7 918.00 |
8C Staff and Related Accounts | 28 617.00 | 28 617.00 | | 28 617.00 |
8D Social Security and Other Social Organizations | 24 049.00 | 24 049.00 | | 24 049.00 |
8E Income Taxes | 447.00 | 447.00 | | 447.00 |
UT Other financial assets | 3 707.00 | | 3 707.00 | 3 707.00 |
VB VAT | 7 329.00 | 7 329.00 | | 7 329.00 |
VC Group and associates | 93 322.00 | 93 322.00 | | 93 322.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 561.00 | 1 561.00 | | 1 561.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 230.00 | 1 230.00 | | 1 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 105 589.00 | 101 881.00 | 3 707.00 | 105 589.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 592.00 | 62 592.00 | | 62 592.00 |
