| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 473.00 | 4 727.00 | 745.00 | 5 473.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 5 503.00 | 4 727.00 | 775.00 | 5 503.00 |
BX Customers and related accounts | 7 692.00 | | 7 692.00 | 7 692.00 |
BZ Other receivables | 2 295.00 | | 2 295.00 | 2 295.00 |
CF Cash and cash equivalents | 62 316.00 | | 62 316.00 | 62 316.00 |
CH Prepaid expenses | 364.00 | | 364.00 | 364.00 |
CJ TOTAL (II) | 72 669.00 | | 72 669.00 | 72 669.00 |
CO Grand total (0 to V) | 78 172.00 | 4 727.00 | 73 444.00 | 78 172.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 36 044.00 | | | 36 044.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 091.00 | | | 5 091.00 |
DL TOTAL (I) | 49 520.00 | | | 49 520.00 |
DV Miscellaneous Loans and Financial Debts (4) | 414.00 | | | 414.00 |
DX Trade payables and related accounts | 13 818.00 | | | 13 818.00 |
DY Tax and social security liabilities | 9 692.00 | | | 9 692.00 |
EC TOTAL (IV) | 23 924.00 | | | 23 924.00 |
EE Grand total (I to V) | 73 444.00 | | | 73 444.00 |
EG Accrued income and payables due within one year | 23 924.00 | | | 23 924.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 83 616.00 | 11 177.00 | 94 794.00 | 83 616.00 |
FJ Net sales | 83 616.00 | 11 177.00 | 94 794.00 | 83 616.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 248.00 | |
FQ Other income | | | 13.00 | |
FR Total operating income (I) | | | 95 055.00 | |
FW Other purchases and external expenses | | | 45 055.00 | |
FX Taxes, duties, and similar payments | | | 2 946.00 | |
FY Salaries and Wages | | | 33 500.00 | |
FZ Social Security Contributions | | | 6 637.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 428.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 88 576.00 | |
GG - OPERATING RESULT (I - II) | | | 6 478.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 478.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 248.00 | | | 248.00 |
A2 TOTAL ASSETS | 6 637.00 | | | 6 637.00 |
HE Exceptional expenses on management operations | 122.00 | | | 122.00 |
HH Total exceptional expenses (VIII) | 122.00 | | | 122.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -122.00 | | | -122.00 |
HK Income tax | 1 265.00 | | | 1 265.00 |
HL TOTAL REVENUE (I + III + V + VII) | 95 055.00 | | | 95 055.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 964.00 | | | 89 964.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 091.00 | | | 5 091.00 |
| |
| 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 | 4 578.00 | | 924.00 | 4 578.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 5 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 473.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 548.00 | | 924.00 | 4 548.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 298.00 | 428.00 | | 4 298.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 298.00 | 428.00 | | 4 298.00 |
| |
| 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 | 13 818.00 | 13 818.00 | | 13 818.00 |
8D Social Security and Other Social Organizations | 1 965.00 | 1 965.00 | | 1 965.00 |
8E Income Taxes | 582.00 | 582.00 | | 582.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 7 692.00 | | | 7 692.00 |
VB VAT | 2 295.00 | | | 2 295.00 |
VI Group and Associates | 414.00 | 414.00 | | 414.00 |
VS Prepaid expenses | 364.00 | | | 364.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 383.00 | 10 353.00 | 30.00 | 10 383.00 |
VW VAT | 7 145.00 | 7 145.00 | | 7 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 924.00 | 23 924.00 | | 23 924.00 |
