| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 100.00 | 1 103.00 | 14 997.00 | 16 100.00 |
BJ TOTAL (I) | 16 100.00 | 1 103.00 | 14 997.00 | 16 100.00 |
BX Customers and related accounts | 7 758.00 | | 7 758.00 | 7 758.00 |
BZ Other receivables | 1 953.00 | | 1 953.00 | 1 953.00 |
CF Cash and cash equivalents | 15 521.00 | | 15 521.00 | 15 521.00 |
CJ TOTAL (II) | 25 232.00 | | 25 232.00 | 25 232.00 |
CO Grand total (0 to V) | 41 332.00 | 1 103.00 | 40 229.00 | 41 332.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 463.00 | | | 6 463.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 766.00 | | | 13 766.00 |
DL TOTAL (I) | 20 228.00 | | | 20 228.00 |
DX Trade payables and related accounts | 8 980.00 | | | 8 980.00 |
DY Tax and social security liabilities | 11 020.00 | | | 11 020.00 |
EC TOTAL (IV) | 20 001.00 | | | 20 001.00 |
EE Grand total (I to V) | 40 229.00 | | | 40 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 979.00 | | 81 979.00 | 81 979.00 |
FJ Net sales | 81 979.00 | | 81 979.00 | 81 979.00 |
FO Operating subsidies | | | 3 000.00 | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 84 981.00 | |
FU Purchases of raw materials and other supplies | | | 4 398.00 | |
FW Other purchases and external expenses | | | 41 607.00 | |
FX Taxes, duties, and similar payments | | | 1 507.00 | |
FY Salaries and Wages | | | 16 499.00 | |
FZ Social Security Contributions | | | 6 072.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 103.00 | |
GE Other Expenses | | | 29.00 | |
GF Total Operating Expenses (II) | | | 71 216.00 | |
GG - OPERATING RESULT (I - II) | | | 13 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 84 981.00 | | | 84 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 216.00 | | | 71 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 766.00 | | | 13 766.00 |
| |
| 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 | | | 16 100.00 | |
I4 DECREASES Grand Total | | | 16 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 100.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 16 100.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 103.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 103.00 | | |
| |
| 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 | 8 980.00 | 8 980.00 | | 8 980.00 |
8C Staff and Related Accounts | 2 700.00 | 2 700.00 | | 2 700.00 |
8D Social Security and Other Social Organizations | 7 150.00 | 7 150.00 | | 7 150.00 |
UX Other trade receivables | 7 758.00 | 7 758.00 | | 7 758.00 |
UZ Social Security, other social security organizations | 142.00 | 142.00 | | 142.00 |
VB VAT | 1 811.00 | 1 811.00 | | 1 811.00 |
VQ Other Taxes, Duties, and Similar Debts | 222.00 | 222.00 | | 222.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 711.00 | 9 711.00 | | 9 711.00 |
VW VAT | 948.00 | 948.00 | | 948.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 001.00 | 20 001.00 | | 20 001.00 |
