| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 280.00 | 159.00 | 121.00 | 280.00 |
AT Other tangible assets | 8 065.00 | 7 272.00 | 793.00 | 8 065.00 |
BH Other financial assets | 612.00 | | 612.00 | 612.00 |
BJ TOTAL (I) | 8 957.00 | 7 432.00 | 1 525.00 | 8 957.00 |
BL Raw materials, supplies | 276.00 | | 276.00 | 276.00 |
BP Services in progress | 54 800.00 | | 54 800.00 | 54 800.00 |
BT Goods | 2 781.00 | | 2 781.00 | 2 781.00 |
BX Customers and related accounts | 5 040.00 | | 5 040.00 | 5 040.00 |
BZ Other receivables | 3 467.00 | | 3 467.00 | 3 467.00 |
CH Prepaid expenses | 861.00 | | 861.00 | 861.00 |
CJ TOTAL (II) | 67 223.00 | | 67 223.00 | 67 223.00 |
CO Grand total (0 to V) | 76 181.00 | 7 432.00 | 68 749.00 | 76 181.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -18 743.00 | -548.00 | | -18 743.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 917.00 | -18 196.00 | | 10 917.00 |
DL TOTAL (I) | 32 174.00 | 21 257.00 | | 32 174.00 |
DU Loans and Debts from Credit Institutions (3) | 7 612.00 | 11 661.00 | | 7 612.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21.00 | 3 949.00 | | 21.00 |
DX Trade payables and related accounts | 18 327.00 | 19 794.00 | | 18 327.00 |
DY Tax and social security liabilities | 10 615.00 | 6 590.00 | | 10 615.00 |
EC TOTAL (IV) | 36 575.00 | 41 994.00 | | 36 575.00 |
EE Grand total (I to V) | 68 749.00 | 63 251.00 | | 68 749.00 |
EG Accrued income and payables due within one year | 32 578.00 | 41 994.00 | | 32 578.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 825.00 | 4 163.00 | | 1 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 467.00 | | 2 467.00 | 2 467.00 |
FG Production sold - services | 75 927.00 | | 75 927.00 | 75 927.00 |
FJ Net sales | 78 394.00 | | 78 394.00 | 78 394.00 |
FM Inventory production | | | 2 800.00 | |
FR Total operating income (I) | | | 81 194.00 | |
FT Inventory change (goods) | | | 1 386.00 | |
FV Inventory change (raw materials and supplies) | | | 69.00 | |
FW Other purchases and external expenses | | | 46 839.00 | |
FX Taxes, duties, and similar payments | | | 870.00 | |
FY Salaries and Wages | | | 18 825.00 | |
FZ Social Security Contributions | | | 2 093.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 115.00 | |
GF Total Operating Expenses (II) | | | 70 196.00 | |
GG - OPERATING RESULT (I - II) | | | 10 998.00 | |
GR Interest and similar expenses | | | 492.00 | |
GU Total financial expenses (VI) | | | 492.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -492.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 450.00 | | | 450.00 |
HD Total exceptional income (VII) | 450.00 | | | 450.00 |
HE Exceptional expenses on management operations | 38.00 | 748.00 | | 38.00 |
HH Total exceptional expenses (VIII) | 38.00 | 748.00 | | 38.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 412.00 | -748.00 | | 412.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 644.00 | 49 019.00 | | 81 644.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 727.00 | 67 214.00 | | 70 727.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 917.00 | -18 196.00 | | 10 917.00 |
| |
| 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 | 8 105.00 | | 852.00 | 8 105.00 |
I3 DECREASES Total Financial Fixed Assets | | | 612.00 | |
I4 DECREASES Grand Total | | | 8 957.00 | |
IO DECREASES Total including other intangible assets | | | 280.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 8 065.00 | |
KD ACQUISITIONS Total including other intangible assets | 280.00 | | | 280.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 213.00 | | 852.00 | 7 213.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 612.00 | | | 612.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 317.00 | 115.00 | | 7 317.00 |
PE DEPRECIATION Total including other intangible assets | 103.00 | 56.00 | | 103.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 213.00 | 59.00 | | 7 213.00 |
| |
| 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 | 18 327.00 | 18 327.00 | | 18 327.00 |
8C Staff and Related Accounts | 1 321.00 | 1 321.00 | | 1 321.00 |
8D Social Security and Other Social Organizations | 2 062.00 | 2 062.00 | | 2 062.00 |
UT Other financial assets | 612.00 | | | 612.00 |
UX Other trade receivables | 5 040.00 | | | 5 040.00 |
VB VAT | 2 338.00 | | | 2 338.00 |
VG Loans with a maturity of up to one year at origin | 7 612.00 | 3 615.00 | 3 997.00 | 7 612.00 |
VI Group and Associates | 21.00 | 21.00 | | 21.00 |
VM Income taxes | 1 129.00 | | | 1 129.00 |
VQ Other Taxes, Duties, and Similar Debts | 484.00 | 484.00 | | 484.00 |
VS Prepaid expenses | 861.00 | | | 861.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 979.00 | 9 367.00 | 612.00 | 9 979.00 |
VW VAT | 6 749.00 | 6 749.00 | | 6 749.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 575.00 | 32 578.00 | 3 997.00 | 36 575.00 |
