| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 530.00 | 3 530.00 | | 3 530.00 |
AT Other tangible assets | 12 595.00 | 1 789.00 | 10 805.00 | 12 595.00 |
BH Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
BJ TOTAL (I) | 20 625.00 | 5 319.00 | 15 305.00 | 20 625.00 |
BX Customers and related accounts | 542 765.00 | | 542 765.00 | 542 765.00 |
BZ Other receivables | 72 364.00 | | 72 364.00 | 72 364.00 |
CF Cash and cash equivalents | 212 454.00 | | 212 454.00 | 212 454.00 |
CH Prepaid expenses | 517.00 | | 517.00 | 517.00 |
CJ TOTAL (II) | 828 099.00 | | 828 099.00 | 828 099.00 |
CO Grand total (0 to V) | 848 724.00 | 5 319.00 | 843 405.00 | 848 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | | | 50 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 382.00 | | | 80 382.00 |
DL TOTAL (I) | 130 382.00 | | | 130 382.00 |
DV Miscellaneous Loans and Financial Debts (4) | 238 288.00 | | | 238 288.00 |
DX Trade payables and related accounts | 47 961.00 | | | 47 961.00 |
DY Tax and social security liabilities | 414 877.00 | | | 414 877.00 |
EA Other liabilities | 11 897.00 | | | 11 897.00 |
EC TOTAL (IV) | 713 023.00 | | | 713 023.00 |
EE Grand total (I to V) | 843 405.00 | | | 843 405.00 |
EG Accrued income and payables due within one year | 713 023.00 | | | 713 023.00 |
EI Including equity loans | 238 288.00 | | | 238 288.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 347 105.00 | | 2 347 105.00 | 2 347 105.00 |
FJ Net sales | 2 347 105.00 | | 2 347 105.00 | 2 347 105.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 82 814.00 | |
FQ Other income | | | 7 429.00 | |
FR Total operating income (I) | | | 2 437 349.00 | |
FW Other purchases and external expenses | | | 190 518.00 | |
FX Taxes, duties, and similar payments | | | 42 451.00 | |
FY Salaries and Wages | | | 1 707 125.00 | |
FZ Social Security Contributions | | | 367 966.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 319.00 | |
GE Other Expenses | | | 17 608.00 | |
GF Total Operating Expenses (II) | | | 2 330 988.00 | |
GG - OPERATING RESULT (I - II) | | | 106 361.00 | |
GR Interest and similar expenses | | | 3 897.00 | |
GU Total financial expenses (VI) | | | 3 897.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 102 465.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 083.00 | | | 22 083.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 437 349.00 | | | 2 437 349.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 356 968.00 | | | 2 356 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 382.00 | | | 80 382.00 |
| |
| 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 | | | 20 625.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 500.00 | |
I4 DECREASES Grand Total | | | 20 625.00 | |
IO DECREASES Total including other intangible assets | | | 3 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 595.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 3 530.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 12 595.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 5 319.00 | | |
PE DEPRECIATION Total including other intangible assets | | 3 530.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 789.00 | | |
| |
| 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 | 47 961.00 | 47 961.00 | | 47 961.00 |
8C Staff and Related Accounts | 136 857.00 | 136 857.00 | | 136 857.00 |
8D Social Security and Other Social Organizations | 109 992.00 | 109 992.00 | | 109 992.00 |
8E Income Taxes | 22 083.00 | 22 083.00 | | 22 083.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 897.00 | 11 897.00 | | 11 897.00 |
UT Other financial assets | 4 500.00 | | 4 500.00 | 4 500.00 |
UX Other trade receivables | 542 765.00 | 542 765.00 | | 542 765.00 |
UZ Social Security, other social security organizations | 3 206.00 | 3 206.00 | | 3 206.00 |
VB VAT | 2 935.00 | 2 935.00 | | 2 935.00 |
VI Group and Associates | 238 288.00 | 238 288.00 | | 238 288.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 533.00 | 4 533.00 | | 4 533.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 66 223.00 | 66 223.00 | | 66 223.00 |
VS Prepaid expenses | 517.00 | 517.00 | | 517.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 620 146.00 | 615 646.00 | 4 500.00 | 620 146.00 |
VW VAT | 141 412.00 | 141 412.00 | | 141 412.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 713 023.00 | 713 023.00 | | 713 023.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 52.00 | | | 52.00 |
