| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 500.00 | 1 500.00 | | 1 500.00 |
BJ TOTAL (I) | 1 500.00 | 1 500.00 | | 1 500.00 |
BX Customers and related accounts | 77 034.00 | | 77 034.00 | 77 034.00 |
BZ Other receivables | 179 961.00 | | 179 961.00 | 179 961.00 |
CF Cash and cash equivalents | 52 308.00 | | 52 308.00 | 52 308.00 |
CJ TOTAL (II) | 309 304.00 | | 309 304.00 | 309 304.00 |
CO Grand total (0 to V) | 310 804.00 | 1 500.00 | 309 304.00 | 310 804.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 281 579.00 | 281 579.00 | | 281 579.00 |
DH Retained earnings | -52 223.00 | -36 577.00 | | -52 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 375.00 | -15 645.00 | | 19 375.00 |
DL TOTAL (I) | 257 531.00 | 238 156.00 | | 257 531.00 |
DX Trade payables and related accounts | 16 791.00 | 5 308.00 | | 16 791.00 |
DY Tax and social security liabilities | 34 981.00 | 35 417.00 | | 34 981.00 |
EC TOTAL (IV) | 51 772.00 | 40 726.00 | | 51 772.00 |
EE Grand total (I to V) | 309 304.00 | 278 882.00 | | 309 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 669 693.00 | | 669 693.00 | 669 693.00 |
FJ Net sales | 669 693.00 | | 669 693.00 | 669 693.00 |
FO Operating subsidies | | | 3 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 400.00 | |
FQ Other income | | | 286.00 | |
FR Total operating income (I) | | | 675 380.00 | |
FW Other purchases and external expenses | | | 235 180.00 | |
FX Taxes, duties, and similar payments | | | 5 577.00 | |
FY Salaries and Wages | | | 308 726.00 | |
FZ Social Security Contributions | | | 105 664.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 655 296.00 | |
GG - OPERATING RESULT (I - II) | | | 20 083.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 791.00 | |
GP Total financial income (V) | | | 791.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 791.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 875.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 400.00 | | | 2 400.00 |
HA Exceptional income from management transactions | | 572.00 | | |
HD Total exceptional income (VII) | | 572.00 | | |
HE Exceptional expenses on management operations | 1 500.00 | | | 1 500.00 |
HH Total exceptional expenses (VIII) | 1 500.00 | | | 1 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 500.00 | 572.00 | | -1 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 676 171.00 | 469 384.00 | | 676 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 656 796.00 | 485 029.00 | | 656 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 375.00 | -15 645.00 | | 19 375.00 |
| |
| 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 | 1 500.00 | | | 1 500.00 |
I4 DECREASES Grand Total | | | 1 500.00 | |
IO DECREASES Total including other intangible assets | | | 1 500.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 500.00 | | | 1 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 500.00 | | | 1 500.00 |
PE DEPRECIATION Total including other intangible assets | 1 500.00 | | | 1 500.00 |
| |
| 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 | 16 791.00 | 16 791.00 | | 16 791.00 |
8C Staff and Related Accounts | 16 259.00 | 16 259.00 | | 16 259.00 |
8D Social Security and Other Social Organizations | 8 281.00 | 8 281.00 | | 8 281.00 |
UX Other trade receivables | 77 034.00 | 77 034.00 | | 77 034.00 |
UY Staff and related accounts | 5 700.00 | 5 700.00 | | 5 700.00 |
UZ Social Security, other social security organizations | 19 490.00 | 19 490.00 | | 19 490.00 |
VB VAT | 525.00 | 525.00 | | 525.00 |
VC Group and associates | 142 128.00 | 142 128.00 | | 142 128.00 |
VM Income taxes | 11 917.00 | 11 917.00 | | 11 917.00 |
VN Other taxes, similar payments | 199.00 | 199.00 | | 199.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 210.00 | 1 210.00 | | 1 210.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 256 996.00 | 256 996.00 | | 256 996.00 |
VW VAT | 9 229.00 | 9 229.00 | | 9 229.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 772.00 | 51 772.00 | | 51 772.00 |
