| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 842.00 | 4 854.00 | 1 988.00 | 6 842.00 |
BH Other financial assets | 258.00 | | 258.00 | 258.00 |
BJ TOTAL (I) | 7 100.00 | 4 854.00 | 2 246.00 | 7 100.00 |
BX Customers and related accounts | 8 004.00 | | 8 004.00 | 8 004.00 |
BZ Other receivables | 693.00 | | 693.00 | 693.00 |
CF Cash and cash equivalents | 47 830.00 | | 47 830.00 | 47 830.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 56 527.00 | | 56 527.00 | 56 527.00 |
CO Grand total (0 to V) | 63 627.00 | 4 854.00 | 58 773.00 | 63 627.00 |
| |
| 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 |
DE Statutory or contractual reserves | 6 842.00 | 6 677.00 | | 6 842.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 361.00 | 165.00 | | 1 361.00 |
DK Regulated provisions | 325.00 | 106.00 | | 325.00 |
DL TOTAL (I) | 16 912.00 | 15 332.00 | | 16 912.00 |
DU Loans and Debts from Credit Institutions (3) | 126.00 | 127.00 | | 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 991.00 | 25 528.00 | | 20 991.00 |
DX Trade payables and related accounts | 3 727.00 | 3 750.00 | | 3 727.00 |
DY Tax and social security liabilities | 17 017.00 | 18 326.00 | | 17 017.00 |
EC TOTAL (IV) | 41 861.00 | 47 731.00 | | 41 861.00 |
EE Grand total (I to V) | 58 773.00 | 63 063.00 | | 58 773.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 713.00 | | 713.00 | 713.00 |
FG Production sold - services | 41 694.00 | | 41 694.00 | 41 694.00 |
FJ Net sales | 42 407.00 | | 42 407.00 | 42 407.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 130.00 | |
FR Total operating income (I) | | | 42 537.00 | |
FS Purchases of goods (including customs duties) | | | 680.00 | |
FW Other purchases and external expenses | | | 22 635.00 | |
FX Taxes, duties, and similar payments | | | 955.00 | |
FY Salaries and Wages | | | 14 930.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 016.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 40 216.00 | |
GG - OPERATING RESULT (I - II) | | | 2 321.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 321.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HC Reversals of provisions and transfers of expenses | 22.00 | 105.00 | | 22.00 |
HD Total exceptional income (VII) | 22.00 | 105.00 | | 22.00 |
HE Exceptional expenses on management operations | 51.00 | | | 51.00 |
HG Exceptional depreciation and provisions | 241.00 | 43.00 | | 241.00 |
HH Total exceptional expenses (VIII) | 292.00 | 43.00 | | 292.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -270.00 | 61.00 | | -270.00 |
HK Income tax | 690.00 | 923.00 | | 690.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 559.00 | 49 204.00 | | 42 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 198.00 | 49 039.00 | | 41 198.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 361.00 | 165.00 | | 1 361.00 |
| |
| 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 | 6 662.00 | | 950.00 | 6 662.00 |
I3 DECREASES Total Financial Fixed Assets | | | 258.00 | |
I4 DECREASES Grand Total | | 512.00 | 7 100.00 | |
IY DECREASES Total Tangible Fixed Assets | | 512.00 | 6 842.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 403.00 | | 950.00 | 6 403.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 258.00 | | | 258.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 349.00 | 1 017.00 | 512.00 | 4 349.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 349.00 | 1 017.00 | 512.00 | 4 349.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 106.00 | 241.00 | 22.00 | 106.00 |
7C Grand total | 106.00 | 241.00 | 22.00 | 106.00 |
UJ - Exceptional | | 241.00 | 22.00 | |
| |
| 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 | 3 727.00 | 3 727.00 | | 3 727.00 |
8D Social Security and Other Social Organizations | 14 211.00 | 14 211.00 | | 14 211.00 |
8E Income Taxes | 690.00 | 690.00 | | 690.00 |
UT Other financial assets | 258.00 | | | 258.00 |
UX Other trade receivables | 8 004.00 | | | 8 004.00 |
VB VAT | 693.00 | | | 693.00 |
VG Loans with a maturity of up to one year at origin | 126.00 | 126.00 | | 126.00 |
VI Group and Associates | 20 991.00 | 20 991.00 | | 20 991.00 |
VQ Other Taxes, Duties, and Similar Debts | 203.00 | 203.00 | | 203.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 955.00 | 8 697.00 | 258.00 | 8 955.00 |
VW VAT | 1 914.00 | 1 914.00 | | 1 914.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 861.00 | 41 861.00 | | 41 861.00 |
