| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 90 580.00 | 77 963.00 | 12 618.00 | 90 580.00 |
BJ TOTAL (I) | 90 580.00 | 77 963.00 | 12 618.00 | 90 580.00 |
BX Customers and related accounts | 40 800.00 | | 40 800.00 | 40 800.00 |
BZ Other receivables | 245 813.00 | | 245 813.00 | 245 813.00 |
CF Cash and cash equivalents | 40 430.00 | | 40 430.00 | 40 430.00 |
CH Prepaid expenses | 5 702.00 | | 5 702.00 | 5 702.00 |
CJ TOTAL (II) | 332 745.00 | | 332 745.00 | 332 745.00 |
CO Grand total (0 to V) | 423 325.00 | 77 963.00 | 345 362.00 | 423 325.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 209 426.00 | 208 644.00 | | 209 426.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 068.00 | 781.00 | | -1 068.00 |
DL TOTAL (I) | 230 358.00 | 231 426.00 | | 230 358.00 |
DU Loans and Debts from Credit Institutions (3) | 83.00 | 22 387.00 | | 83.00 |
DX Trade payables and related accounts | 51 514.00 | 117 809.00 | | 51 514.00 |
DY Tax and social security liabilities | 63 408.00 | 135 048.00 | | 63 408.00 |
EC TOTAL (IV) | 115 005.00 | 275 244.00 | | 115 005.00 |
EE Grand total (I to V) | 345 362.00 | 506 670.00 | | 345 362.00 |
EG Accrued income and payables due within one year | 115 005.00 | 275 244.00 | | 115 005.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 22 306.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 887 995.00 | | 887 995.00 | 887 995.00 |
FJ Net sales | 887 995.00 | | 887 995.00 | 887 995.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 876.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 888 877.00 | |
FW Other purchases and external expenses | | | 417 720.00 | |
FX Taxes, duties, and similar payments | | | 9 475.00 | |
FY Salaries and Wages | | | 370 323.00 | |
FZ Social Security Contributions | | | 84 631.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 895.00 | |
GE Other Expenses | | | 109.00 | |
GF Total Operating Expenses (II) | | | 889 153.00 | |
GG - OPERATING RESULT (I - II) | | | -276.00 | |
GL Other interest and similar income | | | 3 845.00 | |
GP Total financial income (V) | | | 3 845.00 | |
GR Interest and similar expenses | | | 889.00 | |
GU Total financial expenses (VI) | | | 889.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 679.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 876.00 | 8 649.00 | | 876.00 |
HE Exceptional expenses on management operations | 1 742.00 | 3 294.00 | | 1 742.00 |
HH Total exceptional expenses (VIII) | 1 742.00 | 3 294.00 | | 1 742.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 742.00 | -3 294.00 | | -1 742.00 |
HK Income tax | 2 005.00 | 2 280.00 | | 2 005.00 |
HL TOTAL REVENUE (I + III + V + VII) | 892 721.00 | 933 638.00 | | 892 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 893 789.00 | 932 857.00 | | 893 789.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 068.00 | 781.00 | | -1 068.00 |
| |
| 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 | 90 580.00 | | | 90 580.00 |
I4 DECREASES Grand Total | | | 90 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 90 580.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 90 580.00 | | | 90 580.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 71 068.00 | 6 895.00 | | 71 068.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 71 068.00 | 6 895.00 | | 71 068.00 |
| |
| 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 | 51 514.00 | 51 514.00 | | 51 514.00 |
8C Staff and Related Accounts | 33 073.00 | 33 073.00 | | 33 073.00 |
8D Social Security and Other Social Organizations | 16 557.00 | 16 557.00 | | 16 557.00 |
UX Other trade receivables | 40 800.00 | 40 800.00 | | 40 800.00 |
UY Staff and related accounts | 3 374.00 | 3 374.00 | | 3 374.00 |
UZ Social Security, other social security organizations | 15 250.00 | 15 250.00 | | 15 250.00 |
VB VAT | 22 701.00 | 22 701.00 | | 22 701.00 |
VG Loans with a maturity of up to one year at origin | 83.00 | 83.00 | | 83.00 |
VM Income taxes | 275.00 | 275.00 | | 275.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 977.00 | 6 977.00 | | 6 977.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 204 213.00 | 204 213.00 | | 204 213.00 |
VS Prepaid expenses | 5 702.00 | 5 702.00 | | 5 702.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 292 315.00 | 292 315.00 | | 292 315.00 |
VW VAT | 6 800.00 | 6 800.00 | | 6 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 115 005.00 | 115 005.00 | | 115 005.00 |
