| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 201.00 | 5 201.00 | | 5 201.00 |
BJ TOTAL (I) | 5 201.00 | 5 201.00 | | 5 201.00 |
BX Customers and related accounts | 23 446.00 | | 23 446.00 | 23 446.00 |
BZ Other receivables | 484.00 | | 484.00 | 484.00 |
CF Cash and cash equivalents | 37 035.00 | | 37 035.00 | 37 035.00 |
CJ TOTAL (II) | 60 965.00 | | 60 965.00 | 60 965.00 |
CO Grand total (0 to V) | 66 166.00 | 5 201.00 | 60 965.00 | 66 166.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 5 488.00 | 7 056.00 | | 5 488.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 085.00 | -1 568.00 | | 12 085.00 |
DL TOTAL (I) | 39 572.00 | 27 488.00 | | 39 572.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 926.00 | 33 438.00 | | 20 926.00 |
DY Tax and social security liabilities | 141.00 | 2 101.00 | | 141.00 |
EA Other liabilities | 325.00 | 369.00 | | 325.00 |
EC TOTAL (IV) | 21 392.00 | 35 907.00 | | 21 392.00 |
EE Grand total (I to V) | 60 965.00 | 63 395.00 | | 60 965.00 |
EG Accrued income and payables due within one year | 21 392.00 | 35 907.00 | | 21 392.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 727.00 | | 3 727.00 | 3 727.00 |
FG Production sold - services | 3 200.00 | 30 314.00 | 33 514.00 | 3 200.00 |
FJ Net sales | 6 927.00 | 30 314.00 | 37 241.00 | 6 927.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 5 648.00 | |
FR Total operating income (I) | | | 42 890.00 | |
FS Purchases of goods (including customs duties) | | | 3 153.00 | |
FW Other purchases and external expenses | | | 20 690.00 | |
FX Taxes, duties, and similar payments | | | 1 818.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 562.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 990.00 | |
GF Total Operating Expenses (II) | | | 30 213.00 | |
GG - OPERATING RESULT (I - II) | | | 12 677.00 | |
GN Positive exchange differences | | | 852.00 | |
GP Total financial income (V) | | | 852.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 852.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 529.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 5 648.00 | 16 605.00 | | 5 648.00 |
HA Exceptional income from management transactions | 17.00 | 30.00 | | 17.00 |
HD Total exceptional income (VII) | 17.00 | 30.00 | | 17.00 |
HE Exceptional expenses on management operations | 1 461.00 | 20.00 | | 1 461.00 |
HH Total exceptional expenses (VIII) | 1 461.00 | 20.00 | | 1 461.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 444.00 | 10.00 | | -1 444.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 758.00 | 72 953.00 | | 43 758.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 674.00 | 74 521.00 | | 31 674.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 085.00 | -1 568.00 | | 12 085.00 |
| |
| 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 | 5 201.00 | | | 5 201.00 |
I4 DECREASES Grand Total | | | 5 201.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 201.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 201.00 | | | 5 201.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 201.00 | | | 5 201.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 201.00 | | | 5 201.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 325.00 | 325.00 | | 325.00 |
VI Group and Associates | 20 926.00 | 20 926.00 | | 20 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 930.00 | 23 930.00 | | 23 930.00 |
VW VAT | 141.00 | 141.00 | | 141.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 392.00 | 21 392.00 | | 21 392.00 |
