| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 10 139.00 | 5 569.00 | 4 569.00 | 10 139.00 |
BJ TOTAL (I) | 10 161.00 | 5 569.00 | 4 591.00 | 10 161.00 |
BX Customers and related accounts | 51 000.00 | | 51 000.00 | 51 000.00 |
BZ Other receivables | 1 325.00 | | 1 325.00 | 1 325.00 |
CF Cash and cash equivalents | 29 009.00 | | 29 009.00 | 29 009.00 |
CJ TOTAL (II) | 81 335.00 | | 81 335.00 | 81 335.00 |
CO Grand total (0 to V) | 91 496.00 | 5 569.00 | 85 926.00 | 91 496.00 |
CU Other investments | 22.00 | | 22.00 | 22.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 29 123.00 | | | 29 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 950.00 | | | 20 950.00 |
DL TOTAL (I) | 51 173.00 | | | 51 173.00 |
DU Loans and Debts from Credit Institutions (3) | 4 487.00 | | | 4 487.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 577.00 | | | 6 577.00 |
DX Trade payables and related accounts | 5 412.00 | | | 5 412.00 |
DY Tax and social security liabilities | 18 278.00 | | | 18 278.00 |
EC TOTAL (IV) | 34 753.00 | | | 34 753.00 |
EE Grand total (I to V) | 85 926.00 | | | 85 926.00 |
EG Accrued income and payables due within one year | 34 753.00 | | | 34 753.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 870.00 | | 148 870.00 | 148 870.00 |
FJ Net sales | 148 870.00 | | 148 870.00 | 148 870.00 |
FR Total operating income (I) | | | 148 870.00 | |
FW Other purchases and external expenses | | | 46 979.00 | |
FX Taxes, duties, and similar payments | | | 532.00 | |
FY Salaries and Wages | | | 52 000.00 | |
FZ Social Security Contributions | | | 22 881.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 895.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 124 289.00 | |
GG - OPERATING RESULT (I - II) | | | 24 581.00 | |
GR Interest and similar expenses | | | 109.00 | |
GU Total financial expenses (VI) | | | 109.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -109.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 472.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 22 881.00 | | | 22 881.00 |
HK Income tax | 3 522.00 | | | 3 522.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 870.00 | | | 148 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 127 920.00 | | | 127 920.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 950.00 | | | 20 950.00 |
| |
| 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 | 10 161.00 | | | 10 161.00 |
I3 DECREASES Total Financial Fixed Assets | | | 22.00 | |
I4 DECREASES Grand Total | | | 10 161.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 10 139.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 139.00 | | | 10 139.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 22.00 | | | 22.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 675.00 | 1 895.00 | | 3 675.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 675.00 | 1 895.00 | | 3 675.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 4.00 | 4.00 | | 4.00 |
8B Suppliers and Related Accounts | 5 412.00 | 5 412.00 | | 5 412.00 |
8D Social Security and Other Social Organizations | 4 443.00 | 4 443.00 | | 4 443.00 |
8E Income Taxes | 3 522.00 | 3 522.00 | | 3 522.00 |
UX Other trade receivables | 51 000.00 | | | 51 000.00 |
VB VAT | 1 325.00 | | | 1 325.00 |
VH Loans with a maturity of more than one year at origin | 4 487.00 | 4 487.00 | | 4 487.00 |
VI Group and Associates | 6 573.00 | 6 573.00 | | 6 573.00 |
VK Loans repaid during the year | 3 325.00 | | | 3 325.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 325.00 | 52 325.00 | | 52 325.00 |
VW VAT | 10 313.00 | 10 313.00 | | 10 313.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 753.00 | 34 753.00 | | 34 753.00 |
