| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 41 144.00 | 31 230.00 | 9 915.00 | 41 144.00 |
BJ TOTAL (I) | 41 144.00 | 31 230.00 | 9 915.00 | 41 144.00 |
BX Customers and related accounts | 102 180.00 | | 102 180.00 | 102 180.00 |
BZ Other receivables | 864.00 | | 864.00 | 864.00 |
CF Cash and cash equivalents | 118 415.00 | | 118 415.00 | 118 415.00 |
CJ TOTAL (II) | 221 459.00 | | 221 459.00 | 221 459.00 |
CO Grand total (0 to V) | 262 604.00 | 31 230.00 | 231 374.00 | 262 604.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DD Legal reserve (1) | 5 000.00 | 5 000.00 | | 5 000.00 |
DG Other reserves | 70 595.00 | 49 116.00 | | 70 595.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 514.00 | 21 479.00 | | 23 514.00 |
DL TOTAL (I) | 149 110.00 | 125 595.00 | | 149 110.00 |
DX Trade payables and related accounts | 4 311.00 | 4 428.00 | | 4 311.00 |
DY Tax and social security liabilities | 77 953.00 | 65 378.00 | | 77 953.00 |
EC TOTAL (IV) | 82 264.00 | 69 806.00 | | 82 264.00 |
EE Grand total (I to V) | 231 374.00 | 195 402.00 | | 231 374.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 402 800.00 | | 402 800.00 | 402 800.00 |
FJ Net sales | 402 800.00 | | 402 800.00 | 402 800.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 708.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 406 509.00 | |
FW Other purchases and external expenses | | | 10 227.00 | |
FX Taxes, duties, and similar payments | | | 7 623.00 | |
FY Salaries and Wages | | | 247 333.00 | |
FZ Social Security Contributions | | | 98 654.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 8 229.00 | |
GF Total Operating Expenses (II) | | | 372 065.00 | |
GG - OPERATING RESULT (I - II) | | | 34 443.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 443.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 10 929.00 | 10 137.00 | | 10 929.00 |
HL TOTAL REVENUE (I + III + V + VII) | 406 509.00 | 385 358.00 | | 406 509.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 382 994.00 | 363 879.00 | | 382 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 514.00 | 21 479.00 | | 23 514.00 |
| |
| 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 | 41 144.00 | | | 41 144.00 |
I4 DECREASES Grand Total | 41 144.00 | | | 41 144.00 |
IY DECREASES Total Tangible Fixed Assets | 41 144.00 | | | 41 144.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 41 144.00 | | | 41 144.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 23 001.00 | 8 229.00 | | 23 001.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 23 001.00 | 8 229.00 | | 23 001.00 |
| |
| 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 | 4 311.00 | 4 311.00 | | 4 311.00 |
8C Staff and Related Accounts | 32 726.00 | 32 726.00 | | 32 726.00 |
8D Social Security and Other Social Organizations | 22 459.00 | 22 459.00 | | 22 459.00 |
8E Income Taxes | 3 327.00 | 3 327.00 | | 3 327.00 |
UX Other trade receivables | 102 180.00 | 102 180.00 | | 102 180.00 |
VB VAT | 864.00 | 864.00 | | 864.00 |
VQ Other Taxes, Duties, and Similar Debts | 5 488.00 | 5 488.00 | | 5 488.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 103 044.00 | 103 044.00 | | 103 044.00 |
VW VAT | 13 954.00 | 13 954.00 | | 13 954.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 82 264.00 | 82 264.00 | | 82 264.00 |
