| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 869.00 | 17 869.00 | | 17 869.00 |
BJ TOTAL (I) | 17 869.00 | 17 869.00 | | 17 869.00 |
BX Customers and related accounts | 31 388.00 | | 31 388.00 | 31 388.00 |
BZ Other receivables | 3 893.00 | | 3 893.00 | 3 893.00 |
CF Cash and cash equivalents | 75 439.00 | | 75 439.00 | 75 439.00 |
CH Prepaid expenses | 3 189.00 | | 3 189.00 | 3 189.00 |
CJ TOTAL (II) | 110 721.00 | | 110 721.00 | 110 721.00 |
CO Grand total (0 to V) | 128 590.00 | 17 869.00 | 110 721.00 | 128 590.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 67 674.00 | | | 67 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 751.00 | | | 5 751.00 |
DL TOTAL (I) | 84 425.00 | | | 84 425.00 |
DU Loans and Debts from Credit Institutions (3) | 64.00 | | | 64.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 300.00 | | | 1 300.00 |
DX Trade payables and related accounts | 6 177.00 | | | 6 177.00 |
DY Tax and social security liabilities | 18 819.00 | | | 18 819.00 |
EC TOTAL (IV) | 26 295.00 | | | 26 295.00 |
EE Grand total (I to V) | 110 721.00 | | | 110 721.00 |
EG Accrued income and payables due within one year | 23 343.00 | | | 23 343.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 64.00 | | | 64.00 |
EI Including equity loans | 1 300.00 | | | 1 300.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 224 346.00 | |
FJ Net sales | | | 224 346.00 | |
FM Inventory production | | | -2 100.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 222 246.00 | |
FU Purchases of raw materials and other supplies | | | 30 826.00 | |
FW Other purchases and external expenses | | | 83 118.00 | |
FX Taxes, duties, and similar payments | | | 1 755.00 | |
FY Salaries and Wages | | | 70 462.00 | |
FZ Social Security Contributions | | | 28 283.00 | |
GE Other Expenses | | | 786.00 | |
GF Total Operating Expenses (II) | | | 214 443.00 | |
GG - OPERATING RESULT (I - II) | | | 7 803.00 | |
GR Interest and similar expenses | | | 580.00 | |
GU Total financial expenses (VI) | | | 580.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -580.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 404.00 | | | 404.00 |
HD Total exceptional income (VII) | 404.00 | | | 404.00 |
HE Exceptional expenses on management operations | 732.00 | | | 732.00 |
HH Total exceptional expenses (VIII) | 732.00 | | | 732.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -328.00 | | | -328.00 |
HK Income tax | 1 144.00 | | | 1 144.00 |
HL TOTAL REVENUE (I + III + V + VII) | 222 650.00 | | | 222 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 216 899.00 | | | 216 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 751.00 | | | 5 751.00 |
| |
| 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 | 17 869.00 | | | 17 869.00 |
I4 DECREASES Grand Total | | | 17 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 869.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 17 869.00 | | | 17 869.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 869.00 | | | 17 869.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 17 869.00 | | | 17 869.00 |
| |
| 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 | 8 119.00 | 8 119.00 | | 8 119.00 |
VG Loans with a maturity of up to one year at origin | 64.00 | 64.00 | | 64.00 |
VS Prepaid expenses | 3 189.00 | | | 3 189.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 315.00 | 46 315.00 | | 46 315.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 343.00 | 23 343.00 | | 23 343.00 |
