| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 114.00 | 4 114.00 | | 4 114.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 4 163.00 | 4 114.00 | 49.00 | 4 163.00 |
BX Customers and related accounts | 20 629.00 | | 20 629.00 | 20 629.00 |
BZ Other receivables | 104.00 | | 104.00 | 104.00 |
CF Cash and cash equivalents | 62 632.00 | | 62 632.00 | 62 632.00 |
CH Prepaid expenses | 917.00 | | 917.00 | 917.00 |
CJ TOTAL (II) | 84 282.00 | | 84 282.00 | 84 282.00 |
CO Grand total (0 to V) | 88 445.00 | 4 114.00 | 84 331.00 | 88 445.00 |
| |
| 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 |
DH Retained earnings | 34 575.00 | 19 899.00 | | 34 575.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 887.00 | 14 676.00 | | 15 887.00 |
DL TOTAL (I) | 51 562.00 | 35 675.00 | | 51 562.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 883.00 | 15 849.00 | | 21 883.00 |
DX Trade payables and related accounts | 5 487.00 | 770.00 | | 5 487.00 |
DY Tax and social security liabilities | 5 149.00 | 5 834.00 | | 5 149.00 |
EA Other liabilities | 250.00 | | | 250.00 |
EC TOTAL (IV) | 32 769.00 | 22 454.00 | | 32 769.00 |
EE Grand total (I to V) | 84 331.00 | 58 129.00 | | 84 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 294.00 | | 129 294.00 | 129 294.00 |
FJ Net sales | 129 294.00 | | 129 294.00 | 129 294.00 |
FQ Other income | | | 358.00 | |
FR Total operating income (I) | | | 129 652.00 | |
FW Other purchases and external expenses | | | 65 966.00 | |
FX Taxes, duties, and similar payments | | | 449.00 | |
FY Salaries and Wages | | | 30 300.00 | |
FZ Social Security Contributions | | | 13 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 471.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 110 924.00 | |
GG - OPERATING RESULT (I - II) | | | 18 728.00 | |
GN Positive exchange differences | | | | |
GP Total financial income (V) | | | | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 18 728.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 565.00 | | |
HD Total exceptional income (VII) | | 565.00 | | |
HE Exceptional expenses on management operations | | 496.00 | | |
HH Total exceptional expenses (VIII) | | 496.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 69.00 | | |
HK Income tax | 2 841.00 | 2 678.00 | | 2 841.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 652.00 | 122 023.00 | | 129 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 113 765.00 | 107 347.00 | | 113 765.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 887.00 | 14 676.00 | | 15 887.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 643.00 | 471.00 | | 3 643.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 643.00 | 471.00 | | 3 643.00 |
| |
| 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 | 5 487.00 | 5 487.00 | | 5 487.00 |
8D Social Security and Other Social Organizations | 2 398.00 | 2 398.00 | | 2 398.00 |
8E Income Taxes | 163.00 | 163.00 | | 163.00 |
UX Other trade receivables | 20 379.00 | | | 20 379.00 |
VI Group and Associates | 21 883.00 | 21 883.00 | | 21 883.00 |
VS Prepaid expenses | 917.00 | | | 917.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 296.00 | 21 296.00 | | 21 296.00 |
VW VAT | 263.00 | 263.00 | | 263.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 194.00 | 30 194.00 | | 30 194.00 |
