| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 478.00 | 594.00 | 883.00 | 1 478.00 |
BJ TOTAL (I) | 2 478.00 | 594.00 | 1 883.00 | 2 478.00 |
BX Customers and related accounts | 570 890.00 | | 570 890.00 | 570 890.00 |
BZ Other receivables | 62 249.00 | 337.00 | 61 911.00 | 62 249.00 |
CF Cash and cash equivalents | 3 499.00 | | 3 499.00 | 3 499.00 |
CJ TOTAL (II) | 636 639.00 | 337.00 | 636 301.00 | 636 639.00 |
CO Grand total (0 to V) | 639 118.00 | 932.00 | 638 185.00 | 639 118.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100 000.00 | | | 100 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 996.00 | | | 38 996.00 |
DL TOTAL (I) | 138 996.00 | | | 138 996.00 |
DP Provisions for Risks | 40 000.00 | | | 40 000.00 |
DR TOTAL (IV) | 40 000.00 | | | 40 000.00 |
DU Loans and Debts from Credit Institutions (3) | 4 635.00 | | | 4 635.00 |
DV Miscellaneous Loans and Financial Debts (4) | 220.00 | | | 220.00 |
DX Trade payables and related accounts | 41 650.00 | | | 41 650.00 |
DY Tax and social security liabilities | 381 090.00 | | | 381 090.00 |
EA Other liabilities | 31 591.00 | | | 31 591.00 |
EC TOTAL (IV) | 459 189.00 | | | 459 189.00 |
EE Grand total (I to V) | 638 185.00 | | | 638 185.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 538 667.00 | | 1 538 667.00 | 1 538 667.00 |
FJ Net sales | 1 538 667.00 | | 1 538 667.00 | 1 538 667.00 |
FO Operating subsidies | | | 5 613.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 43 847.00 | |
FQ Other income | | | 14.00 | |
FR Total operating income (I) | | | 1 588 143.00 | |
FW Other purchases and external expenses | | | 252 546.00 | |
FX Taxes, duties, and similar payments | | | 21 681.00 | |
FY Salaries and Wages | | | 963 706.00 | |
FZ Social Security Contributions | | | 255 008.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 594.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 337.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 40 000.00 | |
GE Other Expenses | | | 13.00 | |
GF Total Operating Expenses (II) | | | 1 533 887.00 | |
GG - OPERATING RESULT (I - II) | | | 54 255.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 36.00 | |
GP Total financial income (V) | | | 36.00 | |
GR Interest and similar expenses | | | 130.00 | |
GU Total financial expenses (VI) | | | 130.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 54 161.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 165.00 | | | 15 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 588 179.00 | | | 1 588 179.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 549 183.00 | | | 1 549 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 996.00 | | | 38 996.00 |
| |
| 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 | | | 2 478.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 478.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 2 478.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 478.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 594.00 | | |
CY DEPRECIATION Start-up, development, or research expenses | | 594.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
4A Provisions for litigation | | | | |
5Z Total provisions for risks and expenses | | 40 000.00 | | |
6X Other provisions for depreciation | | 337.00 | | |
7B Total provisions for depreciation | | 337.00 | | |
7C Grand total | | 40 337.00 | | |
UE of which provisions and reversals: - Operating | | 40 337.00 | | |
| |
| 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 | 41 650.00 | 41 650.00 | | 41 650.00 |
8C Staff and Related Accounts | 105 658.00 | 105 658.00 | | 105 658.00 |
8D Social Security and Other Social Organizations | 95 092.00 | 95 092.00 | | 95 092.00 |
8E Income Taxes | 15 165.00 | 15 165.00 | | 15 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 31 591.00 | 31 591.00 | | 31 591.00 |
UX Other trade receivables | 570 890.00 | 570 890.00 | | 570 890.00 |
UY Staff and related accounts | 395.00 | 395.00 | | 395.00 |
UZ Social Security, other social security organizations | 5 000.00 | 5 000.00 | | 5 000.00 |
VB VAT | 14 189.00 | 14 189.00 | | 14 189.00 |
VC Group and associates | 36 649.00 | 36 649.00 | | 36 649.00 |
VG Loans with a maturity of up to one year at origin | 4 635.00 | 4 635.00 | | 4 635.00 |
VI Group and Associates | 130.00 | 130.00 | | 130.00 |
VN Other taxes, similar payments | 4 758.00 | 4 758.00 | | 4 758.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 173.00 | 3 173.00 | | 3 173.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 256.00 | 1 256.00 | | 1 256.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 633 139.00 | 633 139.00 | | 633 139.00 |
VW VAT | 162 001.00 | 162 001.00 | | 162 001.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 459 099.00 | 459 099.00 | | 459 099.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 27.00 | | | 27.00 |
