| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 626.00 | 6 237.00 | 9 389.00 | 15 626.00 |
BH Other financial assets | 450.00 | | 450.00 | 450.00 |
BJ TOTAL (I) | 16 076.00 | 6 237.00 | 9 839.00 | 16 076.00 |
BT Goods | 11 058.00 | | 11 058.00 | 11 058.00 |
BX Customers and related accounts | 17 737.00 | | 17 737.00 | 17 737.00 |
BZ Other receivables | 252.00 | | 252.00 | 252.00 |
CF Cash and cash equivalents | 30 289.00 | | 30 289.00 | 30 289.00 |
CH Prepaid expenses | 1 892.00 | | 1 892.00 | 1 892.00 |
CJ TOTAL (II) | 61 228.00 | | 61 228.00 | 61 228.00 |
CO Grand total (0 to V) | 77 304.00 | 6 237.00 | 71 067.00 | 77 304.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 461.00 | 12 801.00 | | 8 461.00 |
DL TOTAL (I) | 9 561.00 | 13 901.00 | | 9 561.00 |
DV Miscellaneous Loans and Financial Debts (4) | 49 276.00 | 36 969.00 | | 49 276.00 |
DX Trade payables and related accounts | 3 612.00 | 5 888.00 | | 3 612.00 |
DY Tax and social security liabilities | 4 178.00 | 3 989.00 | | 4 178.00 |
EA Other liabilities | 4 440.00 | | | 4 440.00 |
EC TOTAL (IV) | 61 506.00 | 46 846.00 | | 61 506.00 |
EE Grand total (I to V) | 71 067.00 | 60 747.00 | | 71 067.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 98 225.00 | | 98 225.00 | 98 225.00 |
FG Production sold - services | 11 840.00 | | 11 840.00 | 11 840.00 |
FJ Net sales | 110 065.00 | | 110 065.00 | 110 065.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 110 066.00 | |
FS Purchases of goods (including customs duties) | | | 68 068.00 | |
FT Inventory change (goods) | | | -2 291.00 | |
FW Other purchases and external expenses | | | 26 585.00 | |
FX Taxes, duties, and similar payments | | | 2 204.00 | |
FZ Social Security Contributions | | | 6 716.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 882.00 | |
GE Other Expenses | | | 50.00 | |
GF Total Operating Expenses (II) | | | 103 216.00 | |
GG - OPERATING RESULT (I - II) | | | 6 851.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 851.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1 610.00 | 755.00 | | 1 610.00 |
HB Exceptional income from capital transactions | | 3 000.00 | | |
HD Total exceptional income (VII) | 1 610.00 | 3 755.00 | | 1 610.00 |
HF Exceptional expenses on capital transactions | | 1 349.00 | | |
HH Total exceptional expenses (VIII) | | 1 349.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 610.00 | 2 406.00 | | 1 610.00 |
HL TOTAL REVENUE (I + III + V + VII) | 111 676.00 | 115 578.00 | | 111 676.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 103 216.00 | 102 777.00 | | 103 216.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 461.00 | 12 801.00 | | 8 461.00 |
| |
| 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 | 16 163.00 | | 536.00 | 16 163.00 |
I3 DECREASES Total Financial Fixed Assets | | | 450.00 | |
I4 DECREASES Grand Total | | 623.00 | 16 076.00 | |
IY DECREASES Total Tangible Fixed Assets | | 623.00 | 15 626.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 713.00 | | 536.00 | 15 713.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 450.00 | | | 450.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 978.00 | 1 882.00 | 623.00 | 4 978.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 978.00 | 1 882.00 | 623.00 | 4 978.00 |
| |
| 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 | 3 612.00 | 3 612.00 | | 3 612.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 440.00 | 4 440.00 | | 4 440.00 |
UT Other financial assets | 450.00 | 450.00 | | 450.00 |
UX Other trade receivables | 17 737.00 | | | 17 737.00 |
VB VAT | 221.00 | | | 221.00 |
VI Group and Associates | 49 276.00 | 49 276.00 | | 49 276.00 |
VQ Other Taxes, Duties, and Similar Debts | 258.00 | 258.00 | | 258.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 31.00 | | | 31.00 |
VS Prepaid expenses | 1 892.00 | | | 1 892.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 331.00 | 20 331.00 | | 20 331.00 |
VW VAT | 3 920.00 | 3 920.00 | | 3 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 506.00 | 61 506.00 | | 61 506.00 |
