| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 709.00 | 709.00 | | 709.00 |
AT Other tangible assets | 13 291.00 | 13 291.00 | | 13 291.00 |
AX Advances and down payments | | | | |
BH Other financial assets | 3 154.00 | | 3 154.00 | 3 154.00 |
BJ TOTAL (I) | 17 154.00 | 14 000.00 | 3 154.00 | 17 154.00 |
BZ Other receivables | 6 289.00 | | 6 289.00 | 6 289.00 |
CF Cash and cash equivalents | 15 784.00 | | 15 784.00 | 15 784.00 |
CH Prepaid expenses | 3 458.00 | | 3 458.00 | 3 458.00 |
CJ TOTAL (II) | 25 531.00 | | 25 531.00 | 25 531.00 |
CO Grand total (0 to V) | 42 685.00 | 14 000.00 | 28 685.00 | 42 685.00 |
CS Evaluated investments - equity method | | | | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -8 120.00 | -17 030.00 | | -8 120.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 456.00 | 8 911.00 | | 7 456.00 |
DL TOTAL (I) | 7 721.00 | 265.00 | | 7 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 110.00 | 110.00 | | 110.00 |
DX Trade payables and related accounts | 4 632.00 | 4 409.00 | | 4 632.00 |
DY Tax and social security liabilities | 16 222.00 | 31 772.00 | | 16 222.00 |
EC TOTAL (IV) | 20 964.00 | 36 291.00 | | 20 964.00 |
EE Grand total (I to V) | 28 685.00 | 36 556.00 | | 28 685.00 |
EG Accrued income and payables due within one year | 20 964.00 | 36 291.00 | | 20 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 045.00 | | 148 045.00 | 148 045.00 |
FJ Net sales | 148 045.00 | | 148 045.00 | 148 045.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 202.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 149 293.00 | |
FW Other purchases and external expenses | | | 52 361.00 | |
FX Taxes, duties, and similar payments | | | 2 099.00 | |
FY Salaries and Wages | | | 62 233.00 | |
FZ Social Security Contributions | | | 24 138.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 140 841.00 | |
GG - OPERATING RESULT (I - II) | | | 8 452.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 202.00 | 2 682.00 | | 1 202.00 |
HE Exceptional expenses on management operations | 996.00 | 672.00 | | 996.00 |
HH Total exceptional expenses (VIII) | 996.00 | 672.00 | | 996.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -996.00 | -672.00 | | -996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 293.00 | 156 029.00 | | 149 293.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 141 837.00 | 147 118.00 | | 141 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 456.00 | 8 911.00 | | 7 456.00 |
| |
| 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 | 17 154.00 | | | 17 154.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 154.00 | |
I4 DECREASES Grand Total | | | 17 154.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 000.00 | | | 14 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 154.00 | | | 3 154.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 000.00 | | | 14 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 000.00 | | | 14 000.00 |
| |
| 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 | 4 632.00 | 4 632.00 | | 4 632.00 |
8C Staff and Related Accounts | 7 628.00 | 7 628.00 | | 7 628.00 |
8D Social Security and Other Social Organizations | 5 078.00 | 5 078.00 | | 5 078.00 |
UT Other financial assets | 3 154.00 | | | 3 154.00 |
UZ Social Security, other social security organizations | 1 127.00 | | | 1 127.00 |
VB VAT | 671.00 | | | 671.00 |
VI Group and Associates | 110.00 | 110.00 | | 110.00 |
VM Income taxes | 4 491.00 | | | 4 491.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 235.00 | 1 235.00 | | 1 235.00 |
VS Prepaid expenses | 3 458.00 | | | 3 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 900.00 | 9 747.00 | 3 154.00 | 12 900.00 |
VW VAT | 2 280.00 | 2 280.00 | | 2 280.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 964.00 | 20 964.00 | | 20 964.00 |
