| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 949.00 | 123.00 | 826.00 | 949.00 |
BJ TOTAL (I) | 949.00 | 123.00 | 826.00 | 949.00 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 2 417.00 | | 2 417.00 | 2 417.00 |
CF Cash and cash equivalents | 6 394.00 | | 6 394.00 | 6 394.00 |
CH Prepaid expenses | 235.00 | | 235.00 | 235.00 |
CJ TOTAL (II) | 19 846.00 | | 19 846.00 | 19 846.00 |
CO Grand total (0 to V) | 20 795.00 | 123.00 | 20 672.00 | 20 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 59.00 | 59.00 | | 59.00 |
DH Retained earnings | -3 131.00 | -1 451.00 | | -3 131.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 870.00 | -1 680.00 | | 4 870.00 |
DK Regulated provisions | 42.00 | | | 42.00 |
DL TOTAL (I) | 10 640.00 | 5 728.00 | | 10 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 727.00 | 1 325.00 | | 2 727.00 |
DX Trade payables and related accounts | 5 145.00 | 2 395.00 | | 5 145.00 |
DY Tax and social security liabilities | 2 107.00 | 3 561.00 | | 2 107.00 |
EC TOTAL (IV) | 10 032.00 | 7 307.00 | | 10 032.00 |
EE Grand total (I to V) | 20 672.00 | 13 035.00 | | 20 672.00 |
EG Accrued income and payables due within one year | 10 032.00 | 7 307.00 | | 10 032.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 100.00 | | 33 100.00 | 33 100.00 |
FJ Net sales | 33 100.00 | | 33 100.00 | 33 100.00 |
FR Total operating income (I) | | | 33 100.00 | |
FW Other purchases and external expenses | | | 27 550.00 | |
FX Taxes, duties, and similar payments | | | 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 123.00 | |
GF Total Operating Expenses (II) | | | 27 806.00 | |
GG - OPERATING RESULT (I - II) | | | 5 294.00 | |
GR Interest and similar expenses | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HG Exceptional depreciation and provisions | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 84.00 | | | 84.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -84.00 | 1.00 | | -84.00 |
HK Income tax | 307.00 | | | 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 100.00 | 8 801.00 | | 33 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 230.00 | 10 481.00 | | 28 230.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 870.00 | -1 680.00 | | 4 870.00 |
| |
| 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 | | | 949.00 | |
I4 DECREASES Grand Total | | | 949.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 949.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 949.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 123.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 123.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 42.00 | | |
7C Grand total | | 42.00 | | |
UJ - Exceptional | | 42.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 53.00 | 53.00 | | 53.00 |
8B Suppliers and Related Accounts | 5 145.00 | 5 145.00 | | 5 145.00 |
8E Income Taxes | 307.00 | 307.00 | | 307.00 |
UX Other trade receivables | 10 800.00 | | | 10 800.00 |
VB VAT | 2 034.00 | | | 2 034.00 |
VI Group and Associates | 2 727.00 | 2 727.00 | | 2 727.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 383.00 | | | 383.00 |
VS Prepaid expenses | 235.00 | | | 235.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 452.00 | 13 452.00 | | 13 452.00 |
VW VAT | 1 800.00 | 1 800.00 | | 1 800.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 032.00 | 10 032.00 | | 10 032.00 |
