| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 067.00 | 11 336.00 | 3 731.00 | 15 067.00 |
BJ TOTAL (I) | 15 067.00 | 11 336.00 | 3 731.00 | 15 067.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 6 640.00 | | 6 640.00 | 6 640.00 |
CD Marketable securities | 20 543.00 | | 20 543.00 | 20 543.00 |
CF Cash and cash equivalents | 48 417.00 | | 48 417.00 | 48 417.00 |
CH Prepaid expenses | 6 804.00 | | 6 804.00 | 6 804.00 |
CJ TOTAL (II) | 82 404.00 | | 82 404.00 | 82 404.00 |
CO Grand total (0 to V) | 97 471.00 | 11 336.00 | 86 135.00 | 97 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 115 793.00 | 99 692.00 | | 115 793.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -49 736.00 | 16 101.00 | | -49 736.00 |
DL TOTAL (I) | 67 707.00 | 117 443.00 | | 67 707.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 698.00 | 8 885.00 | | 4 698.00 |
DX Trade payables and related accounts | 1 800.00 | 960.00 | | 1 800.00 |
DY Tax and social security liabilities | 11 931.00 | 14 102.00 | | 11 931.00 |
EC TOTAL (IV) | 18 428.00 | 23 947.00 | | 18 428.00 |
EE Grand total (I to V) | 86 135.00 | 141 390.00 | | 86 135.00 |
EG Accrued income and payables due within one year | 18 428.00 | 23 947.00 | | 18 428.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 43 656.00 | |
FJ Net sales | | | 43 656.00 | |
FR Total operating income (I) | | | 43 656.00 | |
FW Other purchases and external expenses | | | 14 388.00 | |
FX Taxes, duties, and similar payments | | | 4 295.00 | |
FY Salaries and Wages | | | 54 000.00 | |
FZ Social Security Contributions | | | 19 700.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 582.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 95 006.00 | |
GG - OPERATING RESULT (I - II) | | | -51 350.00 | |
GL Other interest and similar income | | | 1 614.00 | |
GP Total financial income (V) | | | 1 614.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -49 736.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 2 841.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 45 270.00 | 128 955.00 | | 45 270.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 006.00 | 112 854.00 | | 95 006.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -49 736.00 | 16 101.00 | | -49 736.00 |
| |
| 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 | 15 067.00 | | | 15 067.00 |
I4 DECREASES Grand Total | | | 15 067.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 067.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 067.00 | | | 15 067.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 753.00 | 2 582.00 | | 8 753.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 753.00 | 2 582.00 | | 8 753.00 |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8D Social Security and Other Social Organizations | 11 931.00 | 11 931.00 | | 11 931.00 |
VB VAT | 6 640.00 | | | 6 640.00 |
VI Group and Associates | 4 698.00 | 4 698.00 | | 4 698.00 |
VS Prepaid expenses | 6 804.00 | | | 6 804.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 444.00 | 13 444.00 | | 13 444.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 428.00 | 18 428.00 | | 18 428.00 |
