| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 236.00 | 1 236.00 | | 1 236.00 |
BJ TOTAL (I) | 1 236.00 | 1 236.00 | | 1 236.00 |
BX Customers and related accounts | 61 485.00 | 1 000.00 | 60 485.00 | 61 485.00 |
BZ Other receivables | 15 832.00 | | 15 832.00 | 15 832.00 |
CF Cash and cash equivalents | 4 794.00 | | 4 794.00 | 4 794.00 |
CH Prepaid expenses | 431.00 | | 431.00 | 431.00 |
CJ TOTAL (II) | 82 542.00 | 1 000.00 | 81 542.00 | 82 542.00 |
CO Grand total (0 to V) | 83 778.00 | 2 236.00 | 81 542.00 | 83 778.00 |
| |
| 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) | 1 971.00 | 1 971.00 | | 1 971.00 |
DH Retained earnings | -105 926.00 | -106 229.00 | | -105 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 210.00 | 303.00 | | 32 210.00 |
DL TOTAL (I) | -51 746.00 | -83 955.00 | | -51 746.00 |
DU Loans and Debts from Credit Institutions (3) | | 287.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 94 330.00 | 88 436.00 | | 94 330.00 |
DX Trade payables and related accounts | 15 873.00 | 77 670.00 | | 15 873.00 |
DY Tax and social security liabilities | 23 086.00 | 45 819.00 | | 23 086.00 |
EC TOTAL (IV) | 133 288.00 | 212 212.00 | | 133 288.00 |
EE Grand total (I to V) | 81 542.00 | 128 257.00 | | 81 542.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 518.00 | | 43 518.00 | 43 518.00 |
FJ Net sales | 43 518.00 | | 43 518.00 | 43 518.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 277.00 | |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 43 799.00 | |
FW Other purchases and external expenses | | | 14 668.00 | |
FX Taxes, duties, and similar payments | | | 613.00 | |
FY Salaries and Wages | | | -3 697.00 | |
FZ Social Security Contributions | | | -1 697.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 370.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 1 000.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 11 256.00 | |
GG - OPERATING RESULT (I - II) | | | 32 544.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 544.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 384.00 | | |
HD Total exceptional income (VII) | | 384.00 | | |
HE Exceptional expenses on management operations | 334.00 | | | 334.00 |
HH Total exceptional expenses (VIII) | 334.00 | | | 334.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -334.00 | 384.00 | | -334.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 799.00 | 131 991.00 | | 43 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 590.00 | 131 689.00 | | 11 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 210.00 | 303.00 | | 32 210.00 |
| |
| 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 | 1 236.00 | | | 1 236.00 |
I4 DECREASES Grand Total | | | 1 236.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 236.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 236.00 | | | 1 236.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 866.00 | 370.00 | | 866.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 866.00 | 370.00 | | 866.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | | 1 000.00 | | |
7B Total provisions for depreciation | | 1 000.00 | | |
7C Grand total | | 1 000.00 | | |
UE of which provisions and reversals: - Operating | | 1 000.00 | | |
| |
| 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 | 94 330.00 | 94 330.00 | | 94 330.00 |
8B Suppliers and Related Accounts | 15 873.00 | 15 873.00 | | 15 873.00 |
8D Social Security and Other Social Organizations | 3 083.00 | 3 083.00 | | 3 083.00 |
UX Other trade receivables | 60 285.00 | | | 60 285.00 |
VA Doubtful or disputed receivables | 1 200.00 | | | 1 200.00 |
VB VAT | 10 421.00 | | | 10 421.00 |
VJ Loans taken out during the year | 39 500.00 | | | 39 500.00 |
VK Loans repaid during the year | 33 606.00 | | | 33 606.00 |
VM Income taxes | 5 044.00 | | | 5 044.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 367.00 | | | 367.00 |
VS Prepaid expenses | 431.00 | | | 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 77 748.00 | 77 748.00 | | 77 748.00 |
VW VAT | 20 003.00 | 20 003.00 | | 20 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 133 288.00 | 133 288.00 | | 133 288.00 |
