| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 416.00 | 48.00 | 1 368.00 | 1 416.00 |
BJ TOTAL (I) | 1 416.00 | 48.00 | 1 368.00 | 1 416.00 |
BX Customers and related accounts | 27 707.00 | | 27 707.00 | 27 707.00 |
BZ Other receivables | 4 072.00 | | 4 072.00 | 4 072.00 |
CF Cash and cash equivalents | 7 248.00 | | 7 248.00 | 7 248.00 |
CH Prepaid expenses | 273.00 | | 273.00 | 273.00 |
CJ TOTAL (II) | 39 299.00 | | 39 299.00 | 39 299.00 |
CO Grand total (0 to V) | 40 715.00 | 48.00 | 40 667.00 | 40 715.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 9 458.00 | | | 9 458.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 679.00 | 9 958.00 | | 11 679.00 |
DL TOTAL (I) | 26 637.00 | 14 958.00 | | 26 637.00 |
DX Trade payables and related accounts | 4 989.00 | 4 705.00 | | 4 989.00 |
DY Tax and social security liabilities | 8 207.00 | 3 431.00 | | 8 207.00 |
EA Other liabilities | 835.00 | | | 835.00 |
EC TOTAL (IV) | 14 030.00 | 8 136.00 | | 14 030.00 |
EE Grand total (I to V) | 40 667.00 | 23 093.00 | | 40 667.00 |
EG Accrued income and payables due within one year | 14 030.00 | 8 136.00 | | 14 030.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 109 968.00 | | 109 968.00 | 109 968.00 |
FJ Net sales | 109 968.00 | | 109 968.00 | 109 968.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 450.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 112 426.00 | |
FU Purchases of raw materials and other supplies | | | 18 754.00 | |
FW Other purchases and external expenses | | | 44 270.00 | |
FX Taxes, duties, and similar payments | | | 686.00 | |
FY Salaries and Wages | | | 24 901.00 | |
FZ Social Security Contributions | | | 10 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 48.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 99 153.00 | |
GG - OPERATING RESULT (I - II) | | | 13 273.00 | |
GL Other interest and similar income | | | 32.00 | |
GP Total financial income (V) | | | 32.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 32.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 304.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 29.00 | | | 29.00 |
HH Total exceptional expenses (VIII) | 29.00 | | | 29.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -29.00 | | | -29.00 |
HK Income tax | 1 596.00 | 1 251.00 | | 1 596.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 457.00 | 65 977.00 | | 112 457.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 100 778.00 | 56 019.00 | | 100 778.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 679.00 | 9 958.00 | | 11 679.00 |
| |
| 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 | | | 1 416.00 | |
I4 DECREASES Grand Total | | | 1 416.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 416.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 416.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 48.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 48.00 | | |
| |
| 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 | 4 989.00 | 4 989.00 | | 4 989.00 |
8C Staff and Related Accounts | 2 907.00 | 2 907.00 | | 2 907.00 |
8D Social Security and Other Social Organizations | 2 740.00 | 2 740.00 | | 2 740.00 |
8E Income Taxes | 1 596.00 | 1 596.00 | | 1 596.00 |
8K Other liabilities (including liabilities related to repo transactions) | 835.00 | 835.00 | | 835.00 |
UX Other trade receivables | 27 707.00 | | | 27 707.00 |
VB VAT | 1 099.00 | | | 1 099.00 |
VM Income taxes | 544.00 | | | 544.00 |
VQ Other Taxes, Duties, and Similar Debts | 515.00 | 515.00 | | 515.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 429.00 | | | 2 429.00 |
VS Prepaid expenses | 273.00 | | | 273.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 052.00 | 32 052.00 | | 32 052.00 |
VW VAT | 450.00 | 450.00 | | 450.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 030.00 | 14 030.00 | | 14 030.00 |
