| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 500.00 | 21.00 | 2 479.00 | 2 500.00 |
AT Other tangible assets | 4 362.00 | 1 514.00 | 2 849.00 | 4 362.00 |
BH Other financial assets | 3 000.00 | | 3 000.00 | 3 000.00 |
BJ TOTAL (I) | 9 862.00 | 1 535.00 | 8 328.00 | 9 862.00 |
BX Customers and related accounts | 51 621.00 | | 51 621.00 | 51 621.00 |
BZ Other receivables | 10 547.00 | | 10 547.00 | 10 547.00 |
CF Cash and cash equivalents | 1 676.00 | | 1 676.00 | 1 676.00 |
CH Prepaid expenses | 310.00 | | 310.00 | 310.00 |
CJ TOTAL (II) | 64 154.00 | | 64 154.00 | 64 154.00 |
CO Grand total (0 to V) | 74 016.00 | 1 535.00 | 72 482.00 | 74 016.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 29 938.00 | 2 260.00 | | 29 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 236.00 | 27 678.00 | | -5 236.00 |
DL TOTAL (I) | 41 203.00 | 46 438.00 | | 41 203.00 |
DU Loans and Debts from Credit Institutions (3) | 23 170.00 | 23 119.00 | | 23 170.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 17 045.00 | | |
DX Trade payables and related accounts | 5 187.00 | 9 348.00 | | 5 187.00 |
DY Tax and social security liabilities | 2 921.00 | 12 411.00 | | 2 921.00 |
EC TOTAL (IV) | 31 279.00 | 61 923.00 | | 31 279.00 |
EE Grand total (I to V) | 72 482.00 | 108 362.00 | | 72 482.00 |
EG Accrued income and payables due within one year | 8 194.00 | 61 923.00 | | 8 194.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 85.00 | 34.00 | | 85.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | 108 549.00 | 108 549.00 | |
FJ Net sales | | 108 549.00 | 108 549.00 | |
FQ Other income | | | 46.00 | |
FR Total operating income (I) | | | 108 595.00 | |
FS Purchases of goods (including customs duties) | | | | |
FW Other purchases and external expenses | | | 77 658.00 | |
FX Taxes, duties, and similar payments | | | 2 366.00 | |
FY Salaries and Wages | | | 22 395.00 | |
FZ Social Security Contributions | | | 8 221.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 071.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 111 729.00 | |
GG - OPERATING RESULT (I - II) | | | -3 134.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | 1 891.00 | |
GU Total financial expenses (VI) | | | 1 891.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 026.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 166.00 | 554.00 | | 166.00 |
HD Total exceptional income (VII) | 166.00 | 554.00 | | 166.00 |
HE Exceptional expenses on management operations | 376.00 | 476.00 | | 376.00 |
HG Exceptional depreciation and provisions | | 52.00 | | |
HH Total exceptional expenses (VIII) | 376.00 | 528.00 | | 376.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -210.00 | 26.00 | | -210.00 |
HK Income tax | | 4 968.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 108 761.00 | 134 459.00 | | 108 761.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 996.00 | 106 781.00 | | 113 996.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 236.00 | 27 678.00 | | -5 236.00 |
| |
| 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 | 6 613.00 | | | 6 613.00 |
I3 DECREASES Total Financial Fixed Assets | | | 3 000.00 | |
I4 DECREASES Grand Total | | | 9 862.00 | |
IO DECREASES Total including other intangible assets | | | 2 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 362.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 613.00 | | | 3 613.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 3 000.00 | | | 3 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 464.00 | 1 071.00 | | 464.00 |
PE DEPRECIATION Total including other intangible assets | | 21.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | 464.00 | 1 050.00 | | 464.00 |
| |
| 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 | 5 187.00 | 5 187.00 | | 5 187.00 |
VG Loans with a maturity of up to one year at origin | 85.00 | 85.00 | | 85.00 |
VH Loans with a maturity of more than one year at origin | 23 085.00 | | 23 085.00 | 23 085.00 |
VS Prepaid expenses | 310.00 | | | 310.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 65 478.00 | 62 478.00 | 3 000.00 | 65 478.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 279.00 | 8 194.00 | 23 085.00 | 31 279.00 |
