| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 525.00 | 3 131.00 | 2 393.00 | 5 525.00 |
BD Other fixed assets | 2 500.00 | | 2 500.00 | 2 500.00 |
BJ TOTAL (I) | 168 915.00 | 3 131.00 | 165 783.00 | 168 915.00 |
BX Customers and related accounts | 123 600.00 | | 123 600.00 | 123 600.00 |
BZ Other receivables | 15 236.00 | | 15 236.00 | 15 236.00 |
CF Cash and cash equivalents | 81 591.00 | | 81 591.00 | 81 591.00 |
CJ TOTAL (II) | 220 427.00 | | 220 427.00 | 220 427.00 |
CO Grand total (0 to V) | 389 342.00 | 3 131.00 | 386 210.00 | 389 342.00 |
CU Other investments | 160 890.00 | | 160 890.00 | 160 890.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 200 649.00 | 168 393.00 | | 200 649.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 49 399.00 | 32 257.00 | | 49 399.00 |
DL TOTAL (I) | 261 049.00 | 211 649.00 | | 261 049.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63 146.00 | 59 676.00 | | 63 146.00 |
DX Trade payables and related accounts | 921.00 | 875.00 | | 921.00 |
DY Tax and social security liabilities | 61 095.00 | 29 828.00 | | 61 095.00 |
EC TOTAL (IV) | 125 162.00 | 90 379.00 | | 125 162.00 |
EE Grand total (I to V) | 386 210.00 | 302 028.00 | | 386 210.00 |
EG Accrued income and payables due within one year | 125 162.00 | 90 379.00 | | 125 162.00 |
EI Including equity loans | 63 146.00 | | | 63 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 280 600.00 | | 280 600.00 | 280 600.00 |
FJ Net sales | 280 600.00 | | 280 600.00 | 280 600.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 280 602.00 | |
FW Other purchases and external expenses | | | 5 819.00 | |
FX Taxes, duties, and similar payments | | | 9 236.00 | |
FY Salaries and Wages | | | 139 536.00 | |
FZ Social Security Contributions | | | 64 009.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 070.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 219 671.00 | |
GG - OPERATING RESULT (I - II) | | | 60 930.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 60 930.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 531.00 | 7 312.00 | | 11 531.00 |
HL TOTAL REVENUE (I + III + V + VII) | 280 602.00 | 207 852.00 | | 280 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 231 202.00 | 175 595.00 | | 231 202.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 49 399.00 | 32 257.00 | | 49 399.00 |
| |
| 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 | 168 915.00 | | | 168 915.00 |
I3 DECREASES Total Financial Fixed Assets | | | 163 390.00 | |
I4 DECREASES Grand Total | | | 168 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 525.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 525.00 | | | 5 525.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 163 390.00 | | | 163 390.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 061.00 | 1 070.00 | | 2 061.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 061.00 | 1 070.00 | | 2 061.00 |
| |
| 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 | 921.00 | 921.00 | | 921.00 |
8D Social Security and Other Social Organizations | 33 000.00 | 33 000.00 | | 33 000.00 |
8E Income Taxes | 3 926.00 | 3 926.00 | | 3 926.00 |
UX Other trade receivables | 123 600.00 | 123 600.00 | | 123 600.00 |
VB VAT | 136.00 | 136.00 | | 136.00 |
VC Group and associates | 15 100.00 | 15 100.00 | | 15 100.00 |
VI Group and Associates | 63 146.00 | 63 146.00 | | 63 146.00 |
VQ Other Taxes, Duties, and Similar Debts | 138.00 | 138.00 | | 138.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 138 836.00 | 138 836.00 | | 138 836.00 |
VW VAT | 24 031.00 | 24 031.00 | | 24 031.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 125 162.00 | 125 162.00 | | 125 162.00 |
