| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 681.00 | 2 399.00 | 282.00 | 2 681.00 |
BJ TOTAL (I) | 2 681.00 | 2 399.00 | 282.00 | 2 681.00 |
BX Customers and related accounts | 48 771.00 | 3 964.00 | 44 808.00 | 48 771.00 |
BZ Other receivables | 340.00 | | 340.00 | 340.00 |
CD Marketable securities | 34 336.00 | | 34 336.00 | 34 336.00 |
CF Cash and cash equivalents | 8 447.00 | | 8 447.00 | 8 447.00 |
CH Prepaid expenses | 11 933.00 | | 11 933.00 | 11 933.00 |
CJ TOTAL (II) | 103 827.00 | 3 964.00 | 99 863.00 | 103 827.00 |
CO Grand total (0 to V) | 106 509.00 | 6 363.00 | 100 146.00 | 106 509.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DG Other reserves | 63 800.00 | 63 800.00 | | 63 800.00 |
DH Retained earnings | 9 979.00 | 8 923.00 | | 9 979.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 028.00 | 1 056.00 | | -14 028.00 |
DL TOTAL (I) | 76 251.00 | 90 279.00 | | 76 251.00 |
DV Miscellaneous Loans and Financial Debts (4) | 151.00 | | | 151.00 |
DX Trade payables and related accounts | 4 591.00 | 3 099.00 | | 4 591.00 |
DY Tax and social security liabilities | 19 153.00 | 19 328.00 | | 19 153.00 |
EC TOTAL (IV) | 23 895.00 | 22 427.00 | | 23 895.00 |
EE Grand total (I to V) | 100 146.00 | 112 705.00 | | 100 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 84 787.00 | |
FJ Net sales | | | 84 787.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 84 787.00 | |
FW Other purchases and external expenses | | | 35 969.00 | |
FX Taxes, duties, and similar payments | | | 5 379.00 | |
FY Salaries and Wages | | | 24 000.00 | |
FZ Social Security Contributions | | | 32 930.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 537.00 | |
GF Total Operating Expenses (II) | | | 98 815.00 | |
GG - OPERATING RESULT (I - II) | | | -14 028.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 028.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 008.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 84 787.00 | 94 855.00 | | 84 787.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 815.00 | 93 800.00 | | 98 815.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 028.00 | 1 056.00 | | -14 028.00 |
| |
| 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 | 2 681.00 | | | 2 681.00 |
I4 DECREASES Grand Total | | | 2 681.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 681.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 681.00 | | | 2 681.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 862.00 | | 537.00 | 1 862.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 862.00 | | 537.00 | 1 862.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 3 964.00 | | | 3 964.00 |
7B Total provisions for depreciation | 3 964.00 | | | 3 964.00 |
7C Grand total | 3 964.00 | | | 3 964.00 |
| |
| 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 | 4 591.00 | 4 591.00 | | 4 591.00 |
8D Social Security and Other Social Organizations | 12 848.00 | 12 848.00 | | 12 848.00 |
UX Other trade receivables | 44 031.00 | | | 44 031.00 |
VA Doubtful or disputed receivables | 4 741.00 | | | 4 741.00 |
VB VAT | 340.00 | | | 340.00 |
VI Group and Associates | 151.00 | 151.00 | | 151.00 |
VQ Other Taxes, Duties, and Similar Debts | 243.00 | 243.00 | | 243.00 |
VS Prepaid expenses | 11 933.00 | | | 11 933.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 61 044.00 | 61 044.00 | | 61 044.00 |
VW VAT | 6 062.00 | 6 062.00 | | 6 062.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 895.00 | 23 895.00 | | 23 895.00 |
