| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 44 428.00 | 37 089.00 | 7 339.00 | 44 428.00 |
BJ TOTAL (I) | 44 428.00 | 37 089.00 | 7 339.00 | 44 428.00 |
BX Customers and related accounts | 9 285.00 | | 9 285.00 | 9 285.00 |
BZ Other receivables | 689.00 | | 689.00 | 689.00 |
CD Marketable securities | 18 000.00 | | 18 000.00 | 18 000.00 |
CF Cash and cash equivalents | 15 596.00 | | 15 596.00 | 15 596.00 |
CH Prepaid expenses | 816.00 | | 816.00 | 816.00 |
CJ TOTAL (II) | 44 385.00 | | 44 385.00 | 44 385.00 |
CO Grand total (0 to V) | 88 813.00 | 37 089.00 | 51 724.00 | 88 813.00 |
| |
| 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 | 16 401.00 | 16 401.00 | | 16 401.00 |
DF Regulated reserves (1) | 16 986.00 | 16 986.00 | | 16 986.00 |
DH Retained earnings | -4 185.00 | -5 112.00 | | -4 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 527.00 | 928.00 | | 1 527.00 |
DL TOTAL (I) | 39 114.00 | 37 587.00 | | 39 114.00 |
DU Loans and Debts from Credit Institutions (3) | 2 347.00 | 5 784.00 | | 2 347.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 500.00 | 27 000.00 | | 2 500.00 |
DX Trade payables and related accounts | 3 856.00 | 1 285.00 | | 3 856.00 |
DY Tax and social security liabilities | 3 906.00 | 3 882.00 | | 3 906.00 |
EC TOTAL (IV) | 12 609.00 | 37 951.00 | | 12 609.00 |
EE Grand total (I to V) | 51 724.00 | 75 538.00 | | 51 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 680.00 | | 97 680.00 | 97 680.00 |
FJ Net sales | 97 680.00 | | 97 680.00 | 97 680.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 97 681.00 | |
FW Other purchases and external expenses | | | 16 528.00 | |
FX Taxes, duties, and similar payments | | | 1 555.00 | |
FY Salaries and Wages | | | 34 900.00 | |
FZ Social Security Contributions | | | 32 856.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 9 345.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 95 185.00 | |
GG - OPERATING RESULT (I - II) | | | 2 496.00 | |
GL Other interest and similar income | | | 55.00 | |
GP Total financial income (V) | | | 55.00 | |
GR Interest and similar expenses | | | 124.00 | |
GU Total financial expenses (VI) | | | 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -69.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 427.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 900.00 | 793.00 | | 900.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 736.00 | 100 499.00 | | 97 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 96 209.00 | 99 571.00 | | 96 209.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 527.00 | 928.00 | | 1 527.00 |
| |
| 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 | 42 111.00 | | 2 317.00 | 42 111.00 |
I4 DECREASES Grand Total | | | 44 428.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 44 428.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 111.00 | | 2 317.00 | 42 111.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 345.00 | | | 9 345.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 345.00 | | | 9 345.00 |
| |
| 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 | 3 856.00 | 3 856.00 | | 3 856.00 |
8E Income Taxes | 900.00 | 900.00 | | 900.00 |
UX Other trade receivables | 9 285.00 | | | 9 285.00 |
VB VAT | 689.00 | | | 689.00 |
VH Loans with a maturity of more than one year at origin | 2 347.00 | 2 347.00 | | 2 347.00 |
VI Group and Associates | 2 500.00 | 2 500.00 | | 2 500.00 |
VS Prepaid expenses | 816.00 | | | 816.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 790.00 | 10 790.00 | | 10 790.00 |
VW VAT | 3 006.00 | 3 006.00 | | 3 006.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 609.00 | 12 609.00 | | 12 609.00 |
