| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 133.00 | 3 885.00 | 248.00 | 4 133.00 |
BH Other financial assets | 2 309.00 | | 2 309.00 | 2 309.00 |
BJ TOTAL (I) | 6 442.00 | 3 885.00 | 2 557.00 | 6 442.00 |
BX Customers and related accounts | 81 796.00 | 55 275.00 | 26 521.00 | 81 796.00 |
BZ Other receivables | 546.00 | | 546.00 | 546.00 |
CH Prepaid expenses | 1 581.00 | | 1 581.00 | 1 581.00 |
CJ TOTAL (II) | 83 923.00 | 55 275.00 | 28 648.00 | 83 923.00 |
CO Grand total (0 to V) | 90 364.00 | 59 160.00 | 31 204.00 | 90 364.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -3 173.00 | 14 057.00 | | -3 173.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 698.00 | -17 230.00 | | 698.00 |
DL TOTAL (I) | -1 375.00 | -2 073.00 | | -1 375.00 |
DU Loans and Debts from Credit Institutions (3) | 5 879.00 | 6 357.00 | | 5 879.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 311.00 | 654.00 | | 1 311.00 |
DX Trade payables and related accounts | 6 527.00 | 2 746.00 | | 6 527.00 |
DY Tax and social security liabilities | 18 098.00 | 29 212.00 | | 18 098.00 |
EA Other liabilities | 764.00 | 764.00 | | 764.00 |
EC TOTAL (IV) | 32 579.00 | 39 733.00 | | 32 579.00 |
EE Grand total (I to V) | 31 204.00 | 37 660.00 | | 31 204.00 |
EG Accrued income and payables due within one year | 32 579.00 | 39 733.00 | | 32 579.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 418.00 | | 114 418.00 | 114 418.00 |
FJ Net sales | 114 418.00 | | 114 418.00 | 114 418.00 |
FQ Other income | | | 209.00 | |
FR Total operating income (I) | | | 114 628.00 | |
FW Other purchases and external expenses | | | 57 586.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
FY Salaries and Wages | | | 36 000.00 | |
FZ Social Security Contributions | | | 17 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 211.00 | |
GE Other Expenses | | | 19.00 | |
GF Total Operating Expenses (II) | | | 111 983.00 | |
GG - OPERATING RESULT (I - II) | | | 2 645.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 645.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 550.00 | 370.00 | | 1 550.00 |
HH Total exceptional expenses (VIII) | 1 550.00 | 370.00 | | 1 550.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 550.00 | -370.00 | | -1 550.00 |
HK Income tax | 397.00 | | | 397.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 628.00 | 101 074.00 | | 114 628.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 930.00 | 118 304.00 | | 113 930.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 698.00 | -17 230.00 | | 698.00 |
| |
| 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 | 6 393.00 | | 49.00 | 6 393.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 309.00 | |
I4 DECREASES Grand Total | | | 6 442.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 133.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 133.00 | | | 4 133.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 260.00 | | 49.00 | 2 260.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 674.00 | 211.00 | | 3 674.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 674.00 | 211.00 | | 3 674.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 55 275.00 | | | 55 275.00 |
7B Total provisions for depreciation | 55 275.00 | | | 55 275.00 |
7C Grand total | 55 275.00 | | | 55 275.00 |
| |
| 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 | 6 527.00 | 6 527.00 | | 6 527.00 |
8E Income Taxes | 397.00 | 397.00 | | 397.00 |
8K Other liabilities (including liabilities related to repo transactions) | 764.00 | 764.00 | | 764.00 |
UT Other financial assets | 2 309.00 | 2 309.00 | | 2 309.00 |
UX Other trade receivables | 81 796.00 | | | 81 796.00 |
VB VAT | 546.00 | | | 546.00 |
VG Loans with a maturity of up to one year at origin | 5 879.00 | 5 879.00 | | 5 879.00 |
VI Group and Associates | 1 311.00 | 1 311.00 | | 1 311.00 |
VS Prepaid expenses | 1 581.00 | | | 1 581.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 86 232.00 | 86 232.00 | | 86 232.00 |
VW VAT | 17 701.00 | 17 701.00 | | 17 701.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 32 579.00 | 32 579.00 | | 32 579.00 |
