| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 414.00 | 414.00 | | 414.00 |
AF Concessions, Patents and Similar Rights | 215.00 | 215.00 | | 215.00 |
AT Other tangible assets | 9 092.00 | 9 092.00 | | 9 092.00 |
BH Other financial assets | 2 070.00 | | 2 070.00 | 2 070.00 |
BJ TOTAL (I) | 11 791.00 | 9 721.00 | 2 070.00 | 11 791.00 |
BX Customers and related accounts | 341 280.00 | | 341 280.00 | 341 280.00 |
BZ Other receivables | 66 217.00 | | 66 217.00 | 66 217.00 |
CJ TOTAL (II) | 407 496.00 | | 407 496.00 | 407 496.00 |
CO Grand total (0 to V) | 419 287.00 | 9 721.00 | 409 566.00 | 419 287.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 11 067.00 | | | 11 067.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 76 840.00 | | | 76 840.00 |
DL TOTAL (I) | 91 207.00 | | | 91 207.00 |
DU Loans and Debts from Credit Institutions (3) | 14 714.00 | | | 14 714.00 |
DX Trade payables and related accounts | 246 395.00 | | | 246 395.00 |
DY Tax and social security liabilities | 57 143.00 | | | 57 143.00 |
EA Other liabilities | 107.00 | | | 107.00 |
EC TOTAL (IV) | 318 360.00 | | | 318 360.00 |
EE Grand total (I to V) | 409 566.00 | | | 409 566.00 |
EG Accrued income and payables due within one year | 318 360.00 | | | 318 360.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 14 714.00 | | | 14 714.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 664 334.00 | | 664 334.00 | 664 334.00 |
FJ Net sales | 664 334.00 | | 664 334.00 | 664 334.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 664 337.00 | |
FW Other purchases and external expenses | | | 586 169.00 | |
FX Taxes, duties, and similar payments | | | 1 192.00 | |
GE Other Expenses | | | 62.00 | |
GF Total Operating Expenses (II) | | | 587 423.00 | |
GG - OPERATING RESULT (I - II) | | | 76 914.00 | |
GR Interest and similar expenses | | | 74.00 | |
GU Total financial expenses (VI) | | | 74.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 76 840.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 664 337.00 | | | 664 337.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 587 497.00 | | | 587 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 76 840.00 | | | 76 840.00 |
| |
| 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 | 11 791.00 | | | 11 791.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 414.00 | | | 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 070.00 | |
I4 DECREASES Grand Total | | | 11 791.00 | |
IN DECREASES Start-up, development, or research expenses | | | 414.00 | |
IO DECREASES Total including other intangible assets | | | 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 215.00 | | | 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 092.00 | | | 9 092.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 070.00 | | | 2 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 721.00 | | | 9 721.00 |
CY DEPRECIATION Start-up, development, or research expenses | 414.00 | | | 414.00 |
PE DEPRECIATION Total including other intangible assets | 215.00 | | | 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 092.00 | | | 9 092.00 |
| |
| 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 | 246 395.00 | 246 395.00 | | 246 395.00 |
8K Other liabilities (including liabilities related to repo transactions) | 107.00 | 107.00 | | 107.00 |
UT Other financial assets | 2 070.00 | | | 2 070.00 |
UX Other trade receivables | 341 280.00 | | | 341 280.00 |
VB VAT | 66 217.00 | | | 66 217.00 |
VH Loans with a maturity of more than one year at origin | 14 714.00 | 14 714.00 | | 14 714.00 |
VQ Other Taxes, Duties, and Similar Debts | 263.00 | 263.00 | | 263.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 409 566.00 | 407 496.00 | 2 070.00 | 409 566.00 |
VW VAT | 56 880.00 | 56 880.00 | | 56 880.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 318 360.00 | 318 360.00 | | 318 360.00 |
