| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 000.00 | 9 042.00 | 4 958.00 | 14 000.00 |
BJ TOTAL (I) | 59 644.00 | 9 042.00 | 50 602.00 | 59 644.00 |
BZ Other receivables | 4 622.00 | | 4 622.00 | 4 622.00 |
CF Cash and cash equivalents | 460 186.00 | | 460 186.00 | 460 186.00 |
CJ TOTAL (II) | 464 808.00 | | 464 808.00 | 464 808.00 |
CO Grand total (0 to V) | 524 452.00 | 9 042.00 | 515 410.00 | 524 452.00 |
CU Other investments | 45 644.00 | | 45 644.00 | 45 644.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 39 000.00 | 39 000.00 | | 39 000.00 |
DD Legal reserve (1) | 3 900.00 | 3 900.00 | | 3 900.00 |
DH Retained earnings | 409 625.00 | 272 685.00 | | 409 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 28 833.00 | 136 941.00 | | 28 833.00 |
DL TOTAL (I) | 481 358.00 | 452 525.00 | | 481 358.00 |
DX Trade payables and related accounts | 2 328.00 | 1 800.00 | | 2 328.00 |
DY Tax and social security liabilities | 28 724.00 | 27 880.00 | | 28 724.00 |
EA Other liabilities | 3 000.00 | 3 000.00 | | 3 000.00 |
EC TOTAL (IV) | 34 052.00 | 32 680.00 | | 34 052.00 |
EE Grand total (I to V) | 515 410.00 | 485 205.00 | | 515 410.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 169 200.00 | | 169 200.00 | 169 200.00 |
FJ Net sales | 169 200.00 | | 169 200.00 | 169 200.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 169 201.00 | |
FW Other purchases and external expenses | | | 9 810.00 | |
FX Taxes, duties, and similar payments | | | 2 521.00 | |
FY Salaries and Wages | | | 84 878.00 | |
FZ Social Security Contributions | | | 36 304.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 500.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 137 022.00 | |
GG - OPERATING RESULT (I - II) | | | 32 180.00 | |
GJ Financial income from other securities and fixed asset receivables | | | | |
GL Other interest and similar income | | | 235.00 | |
GP Total financial income (V) | | | 235.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 415.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 582.00 | | | 3 582.00 |
HL TOTAL REVENUE (I + III + V + VII) | 169 437.00 | 319 985.00 | | 169 437.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 140 604.00 | 183 044.00 | | 140 604.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 28 833.00 | 136 941.00 | | 28 833.00 |
| |
| 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 | 59 644.00 | | | 59 644.00 |
I3 DECREASES Total Financial Fixed Assets | | | 45 644.00 | |
I4 DECREASES Grand Total | | | 59 644.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 000.00 | | | 14 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 45 644.00 | | | 45 644.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 542.00 | 3 500.00 | | 5 542.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 542.00 | 3 500.00 | | 5 542.00 |
| |
| 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 | 2 328.00 | 2 328.00 | | 2 328.00 |
8C Staff and Related Accounts | 5 365.00 | 5 365.00 | | 5 365.00 |
8D Social Security and Other Social Organizations | 14 400.00 | 14 400.00 | | 14 400.00 |
8E Income Taxes | 3 582.00 | 3 582.00 | | 3 582.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 000.00 | 3 000.00 | | 3 000.00 |
UY Staff and related accounts | 4 136.00 | 4 136.00 | | 4 136.00 |
VB VAT | 486.00 | 486.00 | | 486.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 977.00 | 2 977.00 | | 2 977.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 622.00 | 4 622.00 | | 4 622.00 |
VW VAT | 2 399.00 | 2 399.00 | | 2 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 052.00 | 34 052.00 | | 34 052.00 |
