| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 589.00 | 1 589.00 | | 1 589.00 |
BH Other financial assets | 626.00 | | 626.00 | 626.00 |
BJ TOTAL (I) | 80 215.00 | 1 589.00 | 78 626.00 | 80 215.00 |
BX Customers and related accounts | 64 000.00 | | 64 000.00 | 64 000.00 |
BZ Other receivables | 13 148.00 | | 13 148.00 | 13 148.00 |
CF Cash and cash equivalents | 21 556.00 | | 21 556.00 | 21 556.00 |
CH Prepaid expenses | 89.00 | | 89.00 | 89.00 |
CJ TOTAL (II) | 98 793.00 | | 98 793.00 | 98 793.00 |
CO Grand total (0 to V) | 179 009.00 | 1 589.00 | 177 419.00 | 179 009.00 |
CU Other investments | 78 000.00 | | 78 000.00 | 78 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 82 000.00 | 82 000.00 | | 82 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 24 035.00 | 24 035.00 | | 24 035.00 |
DH Retained earnings | -5 414.00 | -13 878.00 | | -5 414.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 030.00 | 8 465.00 | | 14 030.00 |
DL TOTAL (I) | 115 651.00 | 101 621.00 | | 115 651.00 |
DV Miscellaneous Loans and Financial Debts (4) | 25 489.00 | 17 777.00 | | 25 489.00 |
DX Trade payables and related accounts | 5 898.00 | 6 016.00 | | 5 898.00 |
DY Tax and social security liabilities | 29 523.00 | 36 584.00 | | 29 523.00 |
EA Other liabilities | 857.00 | 857.00 | | 857.00 |
EC TOTAL (IV) | 61 768.00 | 61 234.00 | | 61 768.00 |
EE Grand total (I to V) | 177 419.00 | 162 855.00 | | 177 419.00 |
EG Accrued income and payables due within one year | 61 768.00 | 61 234.00 | | 61 768.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 100 000.00 | | 100 000.00 | 100 000.00 |
FJ Net sales | 100 000.00 | | 100 000.00 | 100 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 8 989.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 108 996.00 | |
FW Other purchases and external expenses | | | 20 862.00 | |
FX Taxes, duties, and similar payments | | | 2 887.00 | |
FY Salaries and Wages | | | 47 989.00 | |
FZ Social Security Contributions | | | 21 120.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 299.00 | |
GF Total Operating Expenses (II) | | | 93 156.00 | |
GG - OPERATING RESULT (I - II) | | | 15 840.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | -164.00 | 164.00 | | -164.00 |
HH Total exceptional expenses (VIII) | -164.00 | 164.00 | | -164.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 164.00 | -164.00 | | 164.00 |
HK Income tax | 1 974.00 | 2 109.00 | | 1 974.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 996.00 | 102 989.00 | | 108 996.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 94 966.00 | 94 524.00 | | 94 966.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 030.00 | 8 465.00 | | 14 030.00 |
| |
| 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 | 80 215.00 | | | 80 215.00 |
I3 DECREASES Total Financial Fixed Assets | | | 78 626.00 | |
I4 DECREASES Grand Total | | | 80 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 589.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 589.00 | | | 1 589.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 78 626.00 | | | 78 626.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 589.00 | | | 1 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 589.00 | | | 1 589.00 |
| |
| 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 | 5 898.00 | 5 898.00 | | 5 898.00 |
8C Staff and Related Accounts | 2 743.00 | 2 743.00 | | 2 743.00 |
8D Social Security and Other Social Organizations | 11 216.00 | 11 216.00 | | 11 216.00 |
8E Income Taxes | 1 974.00 | 1 974.00 | | 1 974.00 |
8K Other liabilities (including liabilities related to repo transactions) | 857.00 | 857.00 | | 857.00 |
UT Other financial assets | 626.00 | | 626.00 | 626.00 |
UX Other trade receivables | 64 000.00 | 64 000.00 | | 64 000.00 |
UZ Social Security, other social security organizations | 10 127.00 | 10 127.00 | | 10 127.00 |
VB VAT | 1 132.00 | 1 132.00 | | 1 132.00 |
VI Group and Associates | 25 489.00 | 25 489.00 | | 25 489.00 |
VQ Other Taxes, Duties, and Similar Debts | 501.00 | 501.00 | | 501.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 890.00 | 1 890.00 | | 1 890.00 |
VS Prepaid expenses | 89.00 | 89.00 | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 863.00 | 77 237.00 | 626.00 | 77 863.00 |
VW VAT | 13 089.00 | 13 089.00 | | 13 089.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 768.00 | 61 768.00 | | 61 768.00 |
