| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15 000.00 | | 15 000.00 | 15 000.00 |
BJ TOTAL (I) | 15 000.00 | | 15 000.00 | 15 000.00 |
BV Advances and down payments on orders | 150.00 | | 150.00 | 150.00 |
BX Customers and related accounts | 25 670.00 | | 25 670.00 | 25 670.00 |
BZ Other receivables | 16 004.00 | | 16 004.00 | 16 004.00 |
CF Cash and cash equivalents | 19 109.00 | | 19 109.00 | 19 109.00 |
CJ TOTAL (II) | 60 933.00 | | 60 933.00 | 60 933.00 |
CO Grand total (0 to V) | 75 933.00 | | 75 933.00 | 75 933.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 253.00 | | 1 500.00 |
DG Other reserves | 15 916.00 | | | 15 916.00 |
DH Retained earnings | | 4 816.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 157.00 | 12 347.00 | | 12 157.00 |
DL TOTAL (I) | 44 573.00 | 32 416.00 | | 44 573.00 |
DV Miscellaneous Loans and Financial Debts (4) | 700.00 | 27 687.00 | | 700.00 |
DX Trade payables and related accounts | 455.00 | | | 455.00 |
DY Tax and social security liabilities | 30 205.00 | 36 306.00 | | 30 205.00 |
EA Other liabilities | | 17 722.00 | | |
EC TOTAL (IV) | 31 360.00 | 81 715.00 | | 31 360.00 |
EE Grand total (I to V) | 75 933.00 | 114 131.00 | | 75 933.00 |
EG Accrued income and payables due within one year | 31 360.00 | 81 715.00 | | 31 360.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 392.00 | | 75 392.00 | 75 392.00 |
FJ Net sales | 75 392.00 | | 75 392.00 | 75 392.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 4 141.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 79 538.00 | |
FW Other purchases and external expenses | | | 4 838.00 | |
FX Taxes, duties, and similar payments | | | 4 393.00 | |
FY Salaries and Wages | | | 37 274.00 | |
FZ Social Security Contributions | | | 23 803.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 70 314.00 | |
GG - OPERATING RESULT (I - II) | | | 9 224.00 | |
GL Other interest and similar income | | | 5 000.00 | |
GP Total financial income (V) | | | 5 000.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 5 000.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 224.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 30.00 | | |
HD Total exceptional income (VII) | | 30.00 | | |
HE Exceptional expenses on management operations | 761.00 | 151.00 | | 761.00 |
HH Total exceptional expenses (VIII) | 761.00 | 151.00 | | 761.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -761.00 | -121.00 | | -761.00 |
HK Income tax | 1 307.00 | 588.00 | | 1 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 84 538.00 | 47 264.00 | | 84 538.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 382.00 | 34 916.00 | | 72 382.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 157.00 | 12 347.00 | | 12 157.00 |
| |
| 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 | 15 000.00 | | | 15 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15 000.00 | |
I4 DECREASES Grand Total | | | 15 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15 000.00 | | | 15 000.00 |
| |
| 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 | 455.00 | 455.00 | | 455.00 |
8C Staff and Related Accounts | 5 452.00 | 5 452.00 | | 5 452.00 |
8D Social Security and Other Social Organizations | 18 290.00 | 18 290.00 | | 18 290.00 |
8E Income Taxes | 1 307.00 | 1 307.00 | | 1 307.00 |
UX Other trade receivables | 25 670.00 | 25 670.00 | | 25 670.00 |
UZ Social Security, other social security organizations | 653.00 | 653.00 | | 653.00 |
VB VAT | 37.00 | 37.00 | | 37.00 |
VC Group and associates | 15 314.00 | 15 314.00 | | 15 314.00 |
VI Group and Associates | 700.00 | 700.00 | | 700.00 |
VQ Other Taxes, Duties, and Similar Debts | 91.00 | 91.00 | | 91.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 41 675.00 | 41 675.00 | | 41 675.00 |
VW VAT | 5 065.00 | 5 065.00 | | 5 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 360.00 | 31 360.00 | | 31 360.00 |
