| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | | | | |
AT Other tangible assets | 14 675.00 | 6 141.00 | 8 534.00 | 14 675.00 |
BJ TOTAL (I) | 14 675.00 | 6 141.00 | 8 534.00 | 14 675.00 |
BX Customers and related accounts | 7 714.00 | | 7 714.00 | 7 714.00 |
BZ Other receivables | 13 531.00 | | 13 531.00 | 13 531.00 |
CF Cash and cash equivalents | 105.00 | | 105.00 | 105.00 |
CJ TOTAL (II) | 21 350.00 | | 21 350.00 | 21 350.00 |
CO Grand total (0 to V) | 36 025.00 | 6 141.00 | 29 884.00 | 36 025.00 |
| |
| 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 | 10 203.00 | 9 832.00 | | 10 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 795.00 | 396.00 | | 795.00 |
DL TOTAL (I) | 21 999.00 | 21 228.00 | | 21 999.00 |
DY Tax and social security liabilities | 7 885.00 | 6 986.00 | | 7 885.00 |
EC TOTAL (IV) | 7 885.00 | 6 986.00 | | 7 885.00 |
EE Grand total (I to V) | 29 884.00 | 28 214.00 | | 29 884.00 |
EG Accrued income and payables due within one year | 7 885.00 | 6 986.00 | | 7 885.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 109.00 | | 11 109.00 | 11 109.00 |
FJ Net sales | 11 109.00 | | 11 109.00 | 11 109.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 11 110.00 | |
FW Other purchases and external expenses | | | 5 785.00 | |
FX Taxes, duties, and similar payments | | | 594.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 331.00 | |
GE Other Expenses | | | 222.00 | |
GF Total Operating Expenses (II) | | | 9 932.00 | |
GG - OPERATING RESULT (I - II) | | | 1 178.00 | |
GR Interest and similar expenses | | | 240.00 | |
GU Total financial expenses (VI) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HF Exceptional expenses on capital transactions | | 59.00 | | |
HH Total exceptional expenses (VIII) | 3.00 | 59.00 | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | -59.00 | | -3.00 |
HK Income tax | 140.00 | 65.00 | | 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 110.00 | 11 084.00 | | 11 110.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 315.00 | 10 688.00 | | 10 315.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 795.00 | 396.00 | | 795.00 |
| |
| 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 | 17 606.00 | | | 17 606.00 |
I4 DECREASES Grand Total | | 2 931.00 | 14 675.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 931.00 | 14 675.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 606.00 | | | 17 606.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 519.00 | 3 331.00 | 2 709.00 | 5 519.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 519.00 | 3 331.00 | 2 709.00 | 5 519.00 |
