| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 692.00 | 1 372.00 | 2 321.00 | 3 692.00 |
BJ TOTAL (I) | 8 692.00 | 1 372.00 | 7 321.00 | 8 692.00 |
BX Customers and related accounts | 15 115.00 | | 15 115.00 | 15 115.00 |
BZ Other receivables | 1 366.00 | | 1 366.00 | 1 366.00 |
CD Marketable securities | 35 000.00 | | 35 000.00 | 35 000.00 |
CF Cash and cash equivalents | 21 894.00 | | 21 894.00 | 21 894.00 |
CJ TOTAL (II) | 73 375.00 | | 73 375.00 | 73 375.00 |
CO Grand total (0 to V) | 82 067.00 | 1 372.00 | 80 696.00 | 82 067.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 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 |
DG Other reserves | 58 286.00 | 46 526.00 | | 58 286.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 154.00 | 19 760.00 | | 12 154.00 |
DL TOTAL (I) | 71 540.00 | 67 386.00 | | 71 540.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 690.00 | 29.00 | | 4 690.00 |
DX Trade payables and related accounts | | 615.00 | | |
DY Tax and social security liabilities | 4 465.00 | 7 807.00 | | 4 465.00 |
EC TOTAL (IV) | 9 155.00 | 8 451.00 | | 9 155.00 |
EE Grand total (I to V) | 80 696.00 | 75 838.00 | | 80 696.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 805.00 | | 80 805.00 | 80 805.00 |
FJ Net sales | 80 805.00 | | 80 805.00 | 80 805.00 |
FQ Other income | | | 1 705.00 | |
FR Total operating income (I) | | | 82 510.00 | |
FU Purchases of raw materials and other supplies | | | -58.00 | |
FW Other purchases and external expenses | | | 65 897.00 | |
FX Taxes, duties, and similar payments | | | 1 629.00 | |
FZ Social Security Contributions | | | 57.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 963.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 68 488.00 | |
GG - OPERATING RESULT (I - II) | | | 14 022.00 | |
GL Other interest and similar income | | | 277.00 | |
GP Total financial income (V) | | | 277.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 145.00 | 3 487.00 | | 2 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 787.00 | 86 390.00 | | 82 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 70 633.00 | 66 630.00 | | 70 633.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 154.00 | 19 760.00 | | 12 154.00 |
| |
| 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 | 658.00 | | 8 034.00 | 658.00 |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 8 692.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 692.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 658.00 | | 3 034.00 | 658.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 409.00 | 963.00 | | 409.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 409.00 | 963.00 | | 409.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 1 498.00 | 1 498.00 | | 1 498.00 |
UX Other trade receivables | 15 115.00 | | | 15 115.00 |
VB VAT | 48.00 | | | 48.00 |
VI Group and Associates | 4 690.00 | 4 690.00 | | 4 690.00 |
VM Income taxes | 1 255.00 | | | 1 255.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 63.00 | | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 481.00 | 16 481.00 | | 16 481.00 |
VW VAT | 2 967.00 | 2 967.00 | | 2 967.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 155.00 | 9 155.00 | | 9 155.00 |
