| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 745 000.00 | | 745 000.00 | 745 000.00 |
BZ Other receivables | 376.00 | | 376.00 | 376.00 |
CF Cash and cash equivalents | 122 888.00 | | 122 888.00 | 122 888.00 |
CJ TOTAL (II) | 123 265.00 | | 123 265.00 | 123 265.00 |
CO Grand total (0 to V) | 868 265.00 | | 868 265.00 | 868 265.00 |
CU Other investments | 745 000.00 | | 745 000.00 | 745 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 522 000.00 | | | 522 000.00 |
DD Legal reserve (1) | 22 000.00 | | | 22 000.00 |
DG Other reserves | 250 748.00 | | | 250 748.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 680.00 | | | 21 680.00 |
DL TOTAL (I) | 816 428.00 | | | 816 428.00 |
DU Loans and Debts from Credit Institutions (3) | 82.00 | | | 82.00 |
DY Tax and social security liabilities | 51 755.00 | | | 51 755.00 |
EC TOTAL (IV) | 51 837.00 | | | 51 837.00 |
EE Grand total (I to V) | 868 265.00 | | | 868 265.00 |
EG Accrued income and payables due within one year | 51 837.00 | | | 51 837.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 214 320.00 | | 214 320.00 | 214 320.00 |
FJ Net sales | 214 320.00 | | 214 320.00 | 214 320.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 655.00 | |
FQ Other income | | | 20.00 | |
FR Total operating income (I) | | | 223 995.00 | |
FW Other purchases and external expenses | | | 3 959.00 | |
FX Taxes, duties, and similar payments | | | 2 065.00 | |
FY Salaries and Wages | | | 128 184.00 | |
FZ Social Security Contributions | | | 64 008.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6.00 | |
GF Total Operating Expenses (II) | | | 198 215.00 | |
GG - OPERATING RESULT (I - II) | | | 25 780.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 288.00 | |
GU Total financial expenses (VI) | | | 288.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -288.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 491.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 9 655.00 | | | 9 655.00 |
HB Exceptional income from capital transactions | 15.00 | | | 15.00 |
HD Total exceptional income (VII) | 15.00 | | | 15.00 |
HF Exceptional expenses on capital transactions | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 15.00 | | | 15.00 |
HK Income tax | 3 826.00 | | | 3 826.00 |
HL TOTAL REVENUE (I + III + V + VII) | 224 010.00 | | | 224 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 202 330.00 | | | 202 330.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 680.00 | | | 21 680.00 |
| |
| 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 | 745 000.00 | | | 745 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 745 000.00 | |
I4 DECREASES Grand Total | | | 745 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 745 000.00 | | | 745 000.00 |
| |
| 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 | 16 142.00 | 16 142.00 | | 16 142.00 |
8D Social Security and Other Social Organizations | 19 039.00 | 19 039.00 | | 19 039.00 |
8E Income Taxes | 3 826.00 | 3 826.00 | | 3 826.00 |
VB VAT | 376.00 | 376.00 | | 376.00 |
VH Loans with a maturity of more than one year at origin | 82.00 | 82.00 | | 82.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 032.00 | 2 032.00 | | 2 032.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 376.00 | 376.00 | | 376.00 |
VW VAT | 10 716.00 | 10 716.00 | | 10 716.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 837.00 | 51 837.00 | | 51 837.00 |
