| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 034.00 | 165.00 | 869.00 | 1 034.00 |
BD Other fixed assets | 50 113.00 | | 50 113.00 | 50 113.00 |
BJ TOTAL (I) | 471 613.00 | 165.00 | 471 449.00 | 471 613.00 |
BX Customers and related accounts | 57 587.00 | | 57 587.00 | 57 587.00 |
BZ Other receivables | 1 134.00 | | 1 134.00 | 1 134.00 |
CF Cash and cash equivalents | 96 695.00 | | 96 695.00 | 96 695.00 |
CJ TOTAL (II) | 155 416.00 | | 155 416.00 | 155 416.00 |
CO Grand total (0 to V) | 627 029.00 | 165.00 | 626 864.00 | 627 029.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200 000.00 | 200 000.00 | | 200 000.00 |
DD Legal reserve (1) | 20 000.00 | 20 000.00 | | 20 000.00 |
DG Other reserves | 359 929.00 | 338 781.00 | | 359 929.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 732.00 | 21 148.00 | | 22 732.00 |
DL TOTAL (I) | 602 661.00 | 579 929.00 | | 602 661.00 |
DX Trade payables and related accounts | 6 804.00 | 6 066.00 | | 6 804.00 |
DY Tax and social security liabilities | 17 399.00 | 16 684.00 | | 17 399.00 |
EC TOTAL (IV) | 24 203.00 | 22 750.00 | | 24 203.00 |
EE Grand total (I to V) | 626 864.00 | 602 679.00 | | 626 864.00 |
EG Accrued income and payables due within one year | 24 203.00 | 22 750.00 | | 24 203.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | 47 989.00 | | 47 989.00 | 47 989.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 47 990.00 | |
FW Other purchases and external expenses | | | 4 598.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
FY Salaries and Wages | | | 12 057.00 | |
FZ Social Security Contributions | | | 4 686.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165.00 | |
GF Total Operating Expenses (II) | | | 21 888.00 | |
GG - OPERATING RESULT (I - II) | | | 26 102.00 | |
GL Other interest and similar income | | | 664.00 | |
GP Total financial income (V) | | | 664.00 | |
GR Interest and similar expenses | | | 22.00 | |
GU Total financial expenses (VI) | | | 22.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 642.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 011.00 | 3 732.00 | | 4 011.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 654.00 | 47 866.00 | | 48 654.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 921.00 | 26 718.00 | | 25 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 732.00 | 21 148.00 | | 22 732.00 |
| |
| 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 | 420 466.00 | | 51 146.00 | 420 466.00 |
I3 DECREASES Total Financial Fixed Assets | | | 470 579.00 | |
I4 DECREASES Grand Total | | | 471 613.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 033.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 033.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 420 466.00 | | 50 113.00 | 420 466.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 164.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 164.00 | | |
| |
| 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 | 6 804.00 | 6 804.00 | | 6 804.00 |
8D Social Security and Other Social Organizations | 1 752.00 | 1 752.00 | | 1 752.00 |
8E Income Taxes | 279.00 | 279.00 | | 279.00 |
UX Other trade receivables | 57 586.00 | | | 57 586.00 |
VB VAT | 1 134.00 | | | 1 134.00 |
VQ Other Taxes, Duties, and Similar Debts | 325.00 | 325.00 | | 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 58 720.00 | 58 720.00 | | 58 720.00 |
VW VAT | 15 043.00 | 15 043.00 | | 15 043.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 203.00 | 24 203.00 | | 24 203.00 |
