| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 974.00 | 2 974.00 | | 2 974.00 |
BD Other fixed assets | 8 350.00 | | 8 350.00 | 8 350.00 |
BJ TOTAL (I) | 11 324.00 | 2 974.00 | 8 350.00 | 11 324.00 |
BX Customers and related accounts | 17 100.00 | | 17 100.00 | 17 100.00 |
BZ Other receivables | 18.00 | | 18.00 | 18.00 |
CD Marketable securities | 10 100.00 | | 10 100.00 | 10 100.00 |
CF Cash and cash equivalents | 50 453.00 | | 50 453.00 | 50 453.00 |
CJ TOTAL (II) | 77 671.00 | | 77 671.00 | 77 671.00 |
CO Grand total (0 to V) | 88 995.00 | 2 974.00 | 86 021.00 | 88 995.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DH Retained earnings | 32 852.00 | | | 32 852.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 152.00 | | | 33 152.00 |
DL TOTAL (I) | 68 204.00 | | | 68 204.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 242.00 | | | 1 242.00 |
DY Tax and social security liabilities | 15 966.00 | | | 15 966.00 |
EA Other liabilities | 609.00 | | | 609.00 |
EC TOTAL (IV) | 17 817.00 | | | 17 817.00 |
EE Grand total (I to V) | 86 021.00 | | | 86 021.00 |
EG Accrued income and payables due within one year | 17 817.00 | | | 17 817.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 160 500.00 | | 160 500.00 | 160 500.00 |
FJ Net sales | 160 500.00 | | 160 500.00 | 160 500.00 |
FR Total operating income (I) | | | 160 500.00 | |
FU Purchases of raw materials and other supplies | | | 2 522.00 | |
FW Other purchases and external expenses | | | 10 609.00 | |
FX Taxes, duties, and similar payments | | | 1 989.00 | |
FY Salaries and Wages | | | 79 673.00 | |
FZ Social Security Contributions | | | 27 771.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 122 566.00 | |
GG - OPERATING RESULT (I - II) | | | 37 934.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GN Positive exchange differences | | | 109.00 | |
GP Total financial income (V) | | | 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 043.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 891.00 | | | 4 891.00 |
HL TOTAL REVENUE (I + III + V + VII) | 160 609.00 | | | 160 609.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 457.00 | | | 127 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 152.00 | | | 33 152.00 |
| |
| 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 | 11 324.00 | | | 11 324.00 |
I3 DECREASES Total Financial Fixed Assets | | | 8 350.00 | |
I4 DECREASES Grand Total | | | 11 324.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 974.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 974.00 | | | 2 974.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 8 350.00 | | | 8 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 974.00 | | | 2 974.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 974.00 | | | 2 974.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 2 332.00 | 2 332.00 | | 2 332.00 |
8D Social Security and Other Social Organizations | 5 736.00 | 5 736.00 | | 5 736.00 |
8K Other liabilities (including liabilities related to repo transactions) | 609.00 | 609.00 | | 609.00 |
UX Other trade receivables | 17 100.00 | 17 100.00 | | 17 100.00 |
VB VAT | 18.00 | 18.00 | | 18.00 |
VI Group and Associates | 1 242.00 | 1 242.00 | | 1 242.00 |
VQ Other Taxes, Duties, and Similar Debts | 183.00 | 183.00 | | 183.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 118.00 | 17 118.00 | | 17 118.00 |
VW VAT | 7 716.00 | 7 716.00 | | 7 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 817.00 | 17 817.00 | | 17 817.00 |
| |
| 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 | 672.00 | | | 672.00 |
ST Other accounts | 10 609.00 | | | 10 609.00 |
YW Business tax | 1 317.00 | | | 1 317.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 1 989.00 | | | 1 989.00 |
YY Amount of VAT collected | 37 800.00 | | | 37 800.00 |
YZ Total deductible VAT on goods and services | 663.00 | | | 663.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 10 609.00 | | | 10 609.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
