| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 855.00 | 5 855.00 | | 5 855.00 |
BH Other financial assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 6 705.00 | 5 855.00 | 850.00 | 6 705.00 |
BX Customers and related accounts | 54 368.00 | | 54 368.00 | 54 368.00 |
BZ Other receivables | 484.00 | | 484.00 | 484.00 |
CD Marketable securities | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 82 053.00 | | 82 053.00 | 82 053.00 |
CH Prepaid expenses | 2 689.00 | | 2 689.00 | 2 689.00 |
CJ TOTAL (II) | 141 094.00 | | 141 094.00 | 141 094.00 |
CO Grand total (0 to V) | 147 799.00 | 5 855.00 | 141 944.00 | 147 799.00 |
| |
| 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 |
DH Retained earnings | 1 114.00 | -14 007.00 | | 1 114.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 306.00 | 16 121.00 | | 41 306.00 |
DL TOTAL (I) | 53 420.00 | 12 114.00 | | 53 420.00 |
DT Other Bond Issues | | 4 727.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 29 500.00 | 29 500.00 | | 29 500.00 |
DX Trade payables and related accounts | 10 269.00 | 11 230.00 | | 10 269.00 |
DY Tax and social security liabilities | 48 754.00 | 35 847.00 | | 48 754.00 |
EC TOTAL (IV) | 88 523.00 | 81 304.00 | | 88 523.00 |
EE Grand total (I to V) | 141 944.00 | 93 418.00 | | 141 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 557.00 | | 165 557.00 | 165 557.00 |
FJ Net sales | 165 557.00 | | 165 557.00 | 165 557.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 165 561.00 | |
FW Other purchases and external expenses | | | 31 733.00 | |
FX Taxes, duties, and similar payments | | | 6 345.00 | |
FY Salaries and Wages | | | 49 278.00 | |
FZ Social Security Contributions | | | 20 686.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 891.00 | |
GE Other Expenses | | | 8 818.00 | |
GF Total Operating Expenses (II) | | | 117 750.00 | |
GG - OPERATING RESULT (I - II) | | | 47 811.00 | |
GL Other interest and similar income | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 206.00 | |
GU Total financial expenses (VI) | | | 206.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -201.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 609.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 303.00 | | | 6 303.00 |
HL TOTAL REVENUE (I + III + V + VII) | 165 566.00 | 153 911.00 | | 165 566.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 124 259.00 | 137 790.00 | | 124 259.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 306.00 | 16 121.00 | | 41 306.00 |
| |
| 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 | 6 705.00 | | | 6 705.00 |
I3 DECREASES Total Financial Fixed Assets | | | 850.00 | |
I4 DECREASES Grand Total | | | 6 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 855.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 855.00 | | | 5 855.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 850.00 | | | 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 964.00 | 891.00 | | 4 964.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 964.00 | 891.00 | | 4 964.00 |
| |
| 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 | 10 269.00 | 10 269.00 | | 10 269.00 |
8C Staff and Related Accounts | 9 359.00 | 9 359.00 | | 9 359.00 |
8D Social Security and Other Social Organizations | 27 163.00 | 27 163.00 | | 27 163.00 |
8E Income Taxes | 6 303.00 | 6 303.00 | | 6 303.00 |
UT Other financial assets | 850.00 | | 850.00 | 850.00 |
UX Other trade receivables | 54 368.00 | 54 368.00 | | 54 368.00 |
VI Group and Associates | 29 500.00 | 29 500.00 | | 29 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 929.00 | 5 929.00 | | 5 929.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 484.00 | 484.00 | | 484.00 |
VS Prepaid expenses | 2 689.00 | 2 689.00 | | 2 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 391.00 | 57 541.00 | 850.00 | 58 391.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 88 523.00 | 88 523.00 | | 88 523.00 |
