| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 503.00 | 1 630.00 | 873.00 | 2 503.00 |
BJ TOTAL (I) | 2 503.00 | 1 630.00 | 873.00 | 2 503.00 |
BX Customers and related accounts | 3 565.00 | | 3 565.00 | 3 565.00 |
CF Cash and cash equivalents | 16 829.00 | | 16 829.00 | 16 829.00 |
CH Prepaid expenses | 518.00 | | 518.00 | 518.00 |
CJ TOTAL (II) | 20 911.00 | | 20 911.00 | 20 911.00 |
CO Grand total (0 to V) | 23 414.00 | 1 630.00 | 21 784.00 | 23 414.00 |
| |
| 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 | 13 902.00 | 10 528.00 | | 13 902.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 651.00 | 3 374.00 | | 3 651.00 |
DL TOTAL (I) | 18 653.00 | 15 002.00 | | 18 653.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 150.00 | 1 347.00 | | 1 150.00 |
DX Trade payables and related accounts | 1 337.00 | 1 385.00 | | 1 337.00 |
DY Tax and social security liabilities | 644.00 | 595.00 | | 644.00 |
EC TOTAL (IV) | 3 131.00 | 3 327.00 | | 3 131.00 |
EE Grand total (I to V) | 21 784.00 | 18 329.00 | | 21 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 25 650.00 | |
FR Total operating income (I) | | | 25 650.00 | |
FW Other purchases and external expenses | | | 12 858.00 | |
FX Taxes, duties, and similar payments | | | 1 400.00 | |
FZ Social Security Contributions | | | 889.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 317.00 | |
GE Other Expenses | | | 6 000.00 | |
GF Total Operating Expenses (II) | | | 21 463.00 | |
GG - OPERATING RESULT (I - II) | | | 4 186.00 | |
GK Income from other securities and fixed asset receivables | | | 108.00 | |
GP Total financial income (V) | | | 108.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 108.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 295.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 644.00 | 595.00 | | 644.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 758.00 | 25 302.00 | | 25 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 107.00 | 21 928.00 | | 22 107.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 651.00 | 3 374.00 | | 3 651.00 |
| |
| 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 | 1 474.00 | | 1 029.00 | 1 474.00 |
I4 DECREASES Grand Total | | | 2 503.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 503.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 474.00 | | 1 029.00 | 1 474.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 314.00 | 317.00 | | 1 314.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 314.00 | 317.00 | | 1 314.00 |
| |
| 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 | 1 337.00 | 1 337.00 | | 1 337.00 |
8E Income Taxes | 644.00 | 644.00 | | 644.00 |
VI Group and Associates | 1 150.00 | 1 150.00 | | 1 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 131.00 | 3 131.00 | | 3 131.00 |
