| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 25 384.00 | 12 637.00 | 12 747.00 | 25 384.00 |
BD Other fixed assets | 2.00 | | 2.00 | 2.00 |
BH Other financial assets | 9.00 | | 9.00 | 9.00 |
BJ TOTAL (I) | 25 395.00 | 12 637.00 | 12 758.00 | 25 395.00 |
BX Customers and related accounts | 688.00 | | 688.00 | 688.00 |
BZ Other receivables | 407.00 | | 407.00 | 407.00 |
CF Cash and cash equivalents | 41 904.00 | | 41 904.00 | 41 904.00 |
CJ TOTAL (II) | 42 999.00 | | 42 999.00 | 42 999.00 |
CO Grand total (0 to V) | 68 394.00 | 12 637.00 | 55 757.00 | 68 394.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DH Retained earnings | 2 403.00 | | | 2 403.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 550.00 | 3 203.00 | | 16 550.00 |
DL TOTAL (I) | 27 754.00 | 11 203.00 | | 27 754.00 |
DU Loans and Debts from Credit Institutions (3) | 6 179.00 | 9 916.00 | | 6 179.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 166.00 | 32 837.00 | | 13 166.00 |
DX Trade payables and related accounts | 2 442.00 | 1 940.00 | | 2 442.00 |
DY Tax and social security liabilities | 6 217.00 | 1 372.00 | | 6 217.00 |
EC TOTAL (IV) | 28 004.00 | 46 065.00 | | 28 004.00 |
EE Grand total (I to V) | 55 757.00 | 57 268.00 | | 55 757.00 |
EG Accrued income and payables due within one year | 25 689.00 | 39 886.00 | | 25 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 357.00 | | 56 357.00 | 56 357.00 |
FJ Net sales | 56 357.00 | | 56 357.00 | 56 357.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 56 358.00 | |
FW Other purchases and external expenses | | | 24 675.00 | |
FX Taxes, duties, and similar payments | | | 129.00 | |
FY Salaries and Wages | | | 4 400.00 | |
FZ Social Security Contributions | | | 1 931.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 337.00 | |
GF Total Operating Expenses (II) | | | 36 473.00 | |
GG - OPERATING RESULT (I - II) | | | 19 885.00 | |
GR Interest and similar expenses | | | 379.00 | |
GU Total financial expenses (VI) | | | 379.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -379.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 506.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 30.00 | 1 325.00 | | 30.00 |
HH Total exceptional expenses (VIII) | 30.00 | 1 325.00 | | 30.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -30.00 | -1 325.00 | | -30.00 |
HK Income tax | 2 926.00 | 799.00 | | 2 926.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 358.00 | 46 046.00 | | 56 358.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 808.00 | 42 843.00 | | 39 808.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 550.00 | 3 203.00 | | 16 550.00 |
| |
| 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 | 25 395.00 | | | 25 395.00 |
I3 DECREASES Total Financial Fixed Assets | | | 11.00 | |
I4 DECREASES Grand Total | | | 25 395.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 25 384.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 25 384.00 | | | 25 384.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 11.00 | | | 11.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 7 300.00 | 5 337.00 | | 7 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 7 300.00 | 5 337.00 | | 7 300.00 |
| |
| 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 | 2 442.00 | 2 442.00 | | 2 442.00 |
8D Social Security and Other Social Organizations | 2 779.00 | 2 779.00 | | 2 779.00 |
8E Income Taxes | 2 926.00 | 2 926.00 | | 2 926.00 |
UT Other financial assets | 9.00 | 9.00 | | 9.00 |
UX Other trade receivables | 688.00 | | | 688.00 |
VB VAT | 407.00 | | | 407.00 |
VH Loans with a maturity of more than one year at origin | 6 179.00 | 3 864.00 | 2 315.00 | 6 179.00 |
VI Group and Associates | 13 166.00 | 13 166.00 | | 13 166.00 |
VK Loans repaid during the year | 3 737.00 | | | 3 737.00 |
VQ Other Taxes, Duties, and Similar Debts | 59.00 | 59.00 | | 59.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 104.00 | 1 104.00 | | 1 104.00 |
VW VAT | 453.00 | 453.00 | | 453.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 004.00 | 25 689.00 | 2 315.00 | 28 004.00 |
