| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 2 250.00 | | 2 250.00 | 2 250.00 |
BJ TOTAL (I) | 2 250.00 | | 2 250.00 | 2 250.00 |
BX Customers and related accounts | 233 915.00 | 1 279.00 | 232 636.00 | 233 915.00 |
BZ Other receivables | 9 080.00 | | 9 080.00 | 9 080.00 |
CF Cash and cash equivalents | 116 617.00 | | 116 617.00 | 116 617.00 |
CH Prepaid expenses | 84 338.00 | | 84 338.00 | 84 338.00 |
CJ TOTAL (II) | 443 949.00 | 1 279.00 | 442 671.00 | 443 949.00 |
CO Grand total (0 to V) | 446 199.00 | 1 279.00 | 444 921.00 | 446 199.00 |
CP Shares due in less than one year | 2 250.00 | | | 2 250.00 |
| |
| 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 |
DH Retained earnings | 9 014.00 | 5 880.00 | | 9 014.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 141.00 | 3 134.00 | | 141.00 |
DL TOTAL (I) | 17 955.00 | 17 814.00 | | 17 955.00 |
DU Loans and Debts from Credit Institutions (3) | 370.00 | 351.00 | | 370.00 |
DX Trade payables and related accounts | 198 186.00 | 196 239.00 | | 198 186.00 |
DY Tax and social security liabilities | 66 268.00 | 68 664.00 | | 66 268.00 |
EA Other liabilities | 9 888.00 | 9 033.00 | | 9 888.00 |
EB Prepaid income (2) | 152 253.00 | 126 471.00 | | 152 253.00 |
EC TOTAL (IV) | 426 965.00 | 400 759.00 | | 426 965.00 |
EE Grand total (I to V) | 444 921.00 | 418 573.00 | | 444 921.00 |
EG Accrued income and payables due within one year | 426 965.00 | 400 759.00 | | 426 965.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 004 951.00 | | 2 004 951.00 | 2 004 951.00 |
FJ Net sales | 2 004 951.00 | | 2 004 951.00 | 2 004 951.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 172.00 | |
FQ Other income | | | 325.00 | |
FR Total operating income (I) | | | 2 007 449.00 | |
FW Other purchases and external expenses | | | 2 008 391.00 | |
FX Taxes, duties, and similar payments | | | 263.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 000.00 | |
GF Total Operating Expenses (II) | | | 2 009 653.00 | |
GG - OPERATING RESULT (I - II) | | | -2 205.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 5.00 | |
GP Total financial income (V) | | | 5.00 | |
GR Interest and similar expenses | | | 1 328.00 | |
GU Total financial expenses (VI) | | | 1 328.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 323.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 148.00 | | | 4 148.00 |
HD Total exceptional income (VII) | 4 148.00 | | | 4 148.00 |
HE Exceptional expenses on management operations | 454.00 | 7 462.00 | | 454.00 |
HH Total exceptional expenses (VIII) | 454.00 | 7 462.00 | | 454.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 3 694.00 | -7 462.00 | | 3 694.00 |
HK Income tax | 25.00 | 358.00 | | 25.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2 011 602.00 | 1 851 439.00 | | 2 011 602.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 011 461.00 | 1 848 304.00 | | 2 011 461.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 141.00 | 3 134.00 | | 141.00 |
| |
| 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 | 2 250.00 | | | 2 250.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 250.00 | |
I4 DECREASES Grand Total | | | 2 250.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 250.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 250.00 | | | 2 250.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 451.00 | | 2 172.00 | 3 451.00 |
7B Total provisions for depreciation | 3 451.00 | | 2 172.00 | 3 451.00 |
7C Grand total | 3 451.00 | | 2 172.00 | 3 451.00 |
UE of which provisions and reversals: - Operating | | | 2 172.00 | |
| |
| 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 | 198 186.00 | 198 186.00 | | 198 186.00 |
8E Income Taxes | 25.00 | 25.00 | | 25.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 888.00 | 9 888.00 | | 9 888.00 |
8L Deferred income | 152 253.00 | 152 253.00 | | 152 253.00 |
UT Other financial assets | 2 250.00 | 2 250.00 | | 2 250.00 |
UX Other trade receivables | 233 915.00 | | | 233 915.00 |
VB VAT | 8 880.00 | | | 8 880.00 |
VG Loans with a maturity of up to one year at origin | 370.00 | 370.00 | | 370.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 200.00 | | | 200.00 |
VS Prepaid expenses | 84 338.00 | | | 84 338.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 329 583.00 | 329 583.00 | | 329 583.00 |
VW VAT | 66 243.00 | 66 243.00 | | 66 243.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 426 965.00 | 426 965.00 | | 426 965.00 |
