| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 870.00 | 870.00 | | 870.00 |
AT Other tangible assets | 1 041.00 | 1 041.00 | | 1 041.00 |
BD Other fixed assets | 411.00 | | 411.00 | 411.00 |
BJ TOTAL (I) | 2 323.00 | 1 911.00 | 411.00 | 2 323.00 |
BT Goods | 221.00 | | 221.00 | 221.00 |
BZ Other receivables | 3 937.00 | | 3 937.00 | 3 937.00 |
CF Cash and cash equivalents | 14 788.00 | | 14 788.00 | 14 788.00 |
CJ TOTAL (II) | 18 946.00 | | 18 946.00 | 18 946.00 |
CO Grand total (0 to V) | 21 269.00 | 1 911.00 | 19 358.00 | 21 269.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | -10 752.00 | -14 214.00 | | -10 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 979.00 | 3 462.00 | | 3 979.00 |
DL TOTAL (I) | 1 611.00 | -2 368.00 | | 1 611.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22.00 | 32.00 | | 22.00 |
DX Trade payables and related accounts | 5 393.00 | 2 214.00 | | 5 393.00 |
DY Tax and social security liabilities | 12 332.00 | 6 882.00 | | 12 332.00 |
EA Other liabilities | | 9 088.00 | | |
EC TOTAL (IV) | 17 747.00 | 18 216.00 | | 17 747.00 |
EE Grand total (I to V) | 19 358.00 | 15 848.00 | | 19 358.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 39 783.00 | | 39 783.00 | 39 783.00 |
FG Production sold - services | 81 782.00 | | 81 782.00 | 81 782.00 |
FJ Net sales | 121 565.00 | | 121 565.00 | 121 565.00 |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 121 619.00 | |
FS Purchases of goods (including customs duties) | | | 6 638.00 | |
FT Inventory change (goods) | | | -221.00 | |
FW Other purchases and external expenses | | | 52 583.00 | |
FX Taxes, duties, and similar payments | | | 1 457.00 | |
FY Salaries and Wages | | | 40 135.00 | |
FZ Social Security Contributions | | | 16 747.00 | |
GE Other Expenses | | | 297.00 | |
GF Total Operating Expenses (II) | | | 117 635.00 | |
GG - OPERATING RESULT (I - II) | | | 3 984.00 | |
GL Other interest and similar income | | | 8.00 | |
GP Total financial income (V) | | | 8.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 992.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 13.00 | | | 13.00 |
HH Total exceptional expenses (VIII) | 13.00 | | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | | | -13.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 627.00 | 87 038.00 | | 121 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 117 648.00 | 83 575.00 | | 117 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 979.00 | 3 462.00 | | 3 979.00 |
| |
| 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 | 2 317.00 | | 6.00 | 2 317.00 |
I3 DECREASES Total Financial Fixed Assets | | | 411.00 | |
I4 DECREASES Grand Total | | | 2 323.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 911.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 911.00 | | | 1 911.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 405.00 | | 6.00 | 405.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 911.00 | | | 1 911.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 911.00 | | | 1 911.00 |
| |
| 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 | 5 393.00 | 5 393.00 | | 5 393.00 |
8C Staff and Related Accounts | 2 908.00 | 2 908.00 | | 2 908.00 |
8D Social Security and Other Social Organizations | 8 942.00 | 8 942.00 | | 8 942.00 |
VB VAT | 1 089.00 | | | 1 089.00 |
VI Group and Associates | 22.00 | 22.00 | | 22.00 |
VM Income taxes | 321.00 | | | 321.00 |
VP Miscellaneous | 2 527.00 | | | 2 527.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 937.00 | 3 937.00 | | 3 937.00 |
VW VAT | 482.00 | 482.00 | | 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 747.00 | 17 747.00 | | 17 747.00 |
