| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 517.00 | 319.00 | 2 198.00 | 2 517.00 |
BJ TOTAL (I) | 2 517.00 | 319.00 | 2 198.00 | 2 517.00 |
BZ Other receivables | 10 023.00 | | 10 023.00 | 10 023.00 |
CF Cash and cash equivalents | 172 128.00 | | 172 128.00 | 172 128.00 |
CH Prepaid expenses | 129.00 | | 129.00 | 129.00 |
CJ TOTAL (II) | 182 281.00 | | 182 281.00 | 182 281.00 |
CO Grand total (0 to V) | 184 797.00 | 319.00 | 184 479.00 | 184 797.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -153 423.00 | -23 332.00 | | -153 423.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 109 216.00 | -130 091.00 | | 109 216.00 |
DL TOTAL (I) | -34 207.00 | -143 423.00 | | -34 207.00 |
DV Miscellaneous Loans and Financial Debts (4) | 155 709.00 | 155 644.00 | | 155 709.00 |
DX Trade payables and related accounts | 8 449.00 | 772.00 | | 8 449.00 |
DY Tax and social security liabilities | 54 528.00 | 47 941.00 | | 54 528.00 |
EA Other liabilities | | 7 200.00 | | |
EB Prepaid income (2) | | 35 000.00 | | |
EC TOTAL (IV) | 218 686.00 | 246 557.00 | | 218 686.00 |
EE Grand total (I to V) | 184 479.00 | 103 134.00 | | 184 479.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 420 000.00 | | 420 000.00 | 420 000.00 |
FJ Net sales | 420 000.00 | | 420 000.00 | 420 000.00 |
FQ Other income | | | 19.00 | |
FR Total operating income (I) | | | 420 019.00 | |
FW Other purchases and external expenses | | | 25 177.00 | |
FX Taxes, duties, and similar payments | | | 1 066.00 | |
FY Salaries and Wages | | | 196 495.00 | |
FZ Social Security Contributions | | | 86 961.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 319.00 | |
GE Other Expenses | | | 36.00 | |
GF Total Operating Expenses (II) | | | 310 053.00 | |
GG - OPERATING RESULT (I - II) | | | 109 966.00 | |
GR Interest and similar expenses | | | 750.00 | |
GU Total financial expenses (VI) | | | 750.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 109 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 420 019.00 | 70 216.00 | | 420 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 310 803.00 | 200 305.00 | | 310 803.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 109 216.00 | -130 091.00 | | 109 216.00 |
| |
| 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 | | | 2 517.00 | |
I4 DECREASES Grand Total | | | 2 517.00 | |
IO DECREASES Total including other intangible assets | | | 2 517.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 2 517.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 319.00 | | |
PE DEPRECIATION Total including other intangible assets | | 319.00 | | |
| |
| 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 | 8 449.00 | 8 449.00 | | 8 449.00 |
8C Staff and Related Accounts | 24 218.00 | 24 218.00 | | 24 218.00 |
8D Social Security and Other Social Organizations | 28 098.00 | 28 098.00 | | 28 098.00 |
VB VAT | 7 603.00 | 7 603.00 | | 7 603.00 |
VI Group and Associates | 155 709.00 | 105 709.00 | 50 000.00 | 155 709.00 |
VM Income taxes | 2 319.00 | 2 319.00 | | 2 319.00 |
VN Other taxes, similar payments | 101.00 | 101.00 | | 101.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 212.00 | 2 212.00 | | 2 212.00 |
VS Prepaid expenses | 129.00 | 129.00 | | 129.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 152.00 | 10 152.00 | | 10 152.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 218 686.00 | 168 686.00 | 50 000.00 | 218 686.00 |
