| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 178.00 | 1 178.00 | | 1 178.00 |
AT Other tangible assets | 1 316.00 | 1 316.00 | | 1 316.00 |
BJ TOTAL (I) | 2 494.00 | 2 494.00 | | 2 494.00 |
BX Customers and related accounts | 5 800.00 | | 5 800.00 | 5 800.00 |
BZ Other receivables | 273.00 | | 273.00 | 273.00 |
CD Marketable securities | 9 081.00 | | 9 081.00 | 9 081.00 |
CF Cash and cash equivalents | 11 652.00 | | 11 652.00 | 11 652.00 |
CH Prepaid expenses | 246.00 | | 246.00 | 246.00 |
CJ TOTAL (II) | 27 052.00 | | 27 052.00 | 27 052.00 |
CO Grand total (0 to V) | 29 546.00 | 2 494.00 | 27 052.00 | 29 546.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 15 953.00 | 20 195.00 | | 15 953.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 148.00 | -4 242.00 | | 4 148.00 |
DL TOTAL (I) | 22 301.00 | 18 153.00 | | 22 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 912.00 | 565.00 | | 3 912.00 |
DX Trade payables and related accounts | 839.00 | 839.00 | | 839.00 |
DY Tax and social security liabilities | | 819.00 | | |
EC TOTAL (IV) | 4 751.00 | 2 224.00 | | 4 751.00 |
EE Grand total (I to V) | 27 052.00 | 20 376.00 | | 27 052.00 |
EG Accrued income and payables due within one year | 4 751.00 | 2 224.00 | | 4 751.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 683.00 | 5 800.00 | 18 483.00 | 12 683.00 |
FJ Net sales | 12 683.00 | 5 800.00 | 18 483.00 | 12 683.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 18 485.00 | |
FW Other purchases and external expenses | | | 13 269.00 | |
FX Taxes, duties, and similar payments | | | 315.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 567.00 | |
GE Other Expenses | | | 241.00 | |
GF Total Operating Expenses (II) | | | 14 391.00 | |
GG - OPERATING RESULT (I - II) | | | 4 094.00 | |
GL Other interest and similar income | | | 54.00 | |
GP Total financial income (V) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 18 539.00 | 12 746.00 | | 18 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 391.00 | 16 989.00 | | 14 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 148.00 | -4 242.00 | | 4 148.00 |
| |
| 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 | 2 494.00 | | | 2 494.00 |
I4 DECREASES Grand Total | | | 2 494.00 | |
IO DECREASES Total including other intangible assets | | | 1 178.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 316.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 178.00 | | | 1 178.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 316.00 | | | 1 316.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 928.00 | 567.00 | | 1 928.00 |
PE DEPRECIATION Total including other intangible assets | 1 178.00 | | | 1 178.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 749.00 | 567.00 | | 749.00 |
| |
| 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 | 839.00 | 839.00 | | 839.00 |
UX Other trade receivables | 5 800.00 | | | 5 800.00 |
VB VAT | 273.00 | | | 273.00 |
VI Group and Associates | 3 912.00 | 3 912.00 | | 3 912.00 |
VS Prepaid expenses | 246.00 | | | 246.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 319.00 | 6 319.00 | | 6 319.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 751.00 | 4 751.00 | | 4 751.00 |
