| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 091.00 | 5 599.00 | 3 492.00 | 9 091.00 |
BJ TOTAL (I) | 9 091.00 | 5 599.00 | 3 492.00 | 9 091.00 |
BX Customers and related accounts | 17 668.00 | | 17 668.00 | 17 668.00 |
BZ Other receivables | 4 801.00 | | 4 801.00 | 4 801.00 |
CD Marketable securities | 19 921.00 | | 19 921.00 | 19 921.00 |
CF Cash and cash equivalents | 38 208.00 | | 38 208.00 | 38 208.00 |
CH Prepaid expenses | 193.00 | | 193.00 | 193.00 |
CJ TOTAL (II) | 80 793.00 | | 80 793.00 | 80 793.00 |
CO Grand total (0 to V) | 89 885.00 | 5 599.00 | 84 286.00 | 89 885.00 |
| |
| 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 |
DG Other reserves | 5 817.00 | 5 817.00 | | 5 817.00 |
DH Retained earnings | 50 204.00 | 48 953.00 | | 50 204.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 959.00 | 1 251.00 | | 1 959.00 |
DL TOTAL (I) | 66 365.00 | 64 406.00 | | 66 365.00 |
DU Loans and Debts from Credit Institutions (3) | 60.00 | 60.00 | | 60.00 |
DX Trade payables and related accounts | 3 800.00 | 4 690.00 | | 3 800.00 |
DY Tax and social security liabilities | 14 059.00 | 38 115.00 | | 14 059.00 |
EC TOTAL (IV) | 17 920.00 | 42 866.00 | | 17 920.00 |
EE Grand total (I to V) | 84 286.00 | 107 273.00 | | 84 286.00 |
EG Accrued income and payables due within one year | 17 920.00 | 41 866.00 | | 17 920.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 203 350.00 | |
FJ Net sales | | | 203 350.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 203 421.00 | |
FW Other purchases and external expenses | | | 72 438.00 | |
FX Taxes, duties, and similar payments | | | 195.00 | |
FY Salaries and Wages | | | 83 852.00 | |
FZ Social Security Contributions | | | 43 975.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 902.00 | |
GE Other Expenses | | | 99.00 | |
GF Total Operating Expenses (II) | | | 201 462.00 | |
GG - OPERATING RESULT (I - II) | | | 1 959.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 959.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 203 421.00 | 200 163.00 | | 203 421.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 201 462.00 | 198 912.00 | | 201 462.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 959.00 | 1 251.00 | | 1 959.00 |
| |
| 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 | 10 025.00 | | 3 643.00 | 10 025.00 |
I4 DECREASES Grand Total | | 4 576.00 | 9 092.00 | |
IY DECREASES Total Tangible Fixed Assets | | 4 576.00 | 9 092.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 025.00 | | 3 643.00 | 10 025.00 |
| |
| 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 | 3 800.00 | 3 800.00 | | 3 800.00 |
8C Staff and Related Accounts | 975.00 | 975.00 | | 975.00 |
8D Social Security and Other Social Organizations | 8 644.00 | 8 644.00 | | 8 644.00 |
UX Other trade receivables | 17 669.00 | | | 17 669.00 |
VB VAT | 1 593.00 | | | 1 593.00 |
VH Loans with a maturity of more than one year at origin | 61.00 | 61.00 | | 61.00 |
VM Income taxes | 3 209.00 | | | 3 209.00 |
VQ Other Taxes, Duties, and Similar Debts | 252.00 | 252.00 | | 252.00 |
VS Prepaid expenses | 193.00 | | | 193.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 664.00 | 22 664.00 | | 22 664.00 |
VW VAT | 4 189.00 | 4 189.00 | | 4 189.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 921.00 | 17 921.00 | | 17 921.00 |
