| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 821.00 | 1 559.00 | 1 262.00 | 2 821.00 |
BH Other financial assets | 1 942.00 | | 1 942.00 | 1 942.00 |
BJ TOTAL (I) | 4 764.00 | 1 559.00 | 3 204.00 | 4 764.00 |
BX Customers and related accounts | 83 340.00 | | 83 340.00 | 83 340.00 |
BZ Other receivables | 6 134.00 | | 6 134.00 | 6 134.00 |
CF Cash and cash equivalents | 68 083.00 | | 68 083.00 | 68 083.00 |
CH Prepaid expenses | 2 851.00 | | 2 851.00 | 2 851.00 |
CJ TOTAL (II) | 160 409.00 | | 160 409.00 | 160 409.00 |
CO Grand total (0 to V) | 165 173.00 | 1 559.00 | 163 613.00 | 165 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 58 877.00 | | | 58 877.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 069.00 | | | 1 069.00 |
DL TOTAL (I) | 68 331.00 | | | 68 331.00 |
DX Trade payables and related accounts | 51 787.00 | | | 51 787.00 |
DY Tax and social security liabilities | 43 495.00 | | | 43 495.00 |
EC TOTAL (IV) | 95 282.00 | | | 95 282.00 |
EE Grand total (I to V) | 163 613.00 | | | 163 613.00 |
EG Accrued income and payables due within one year | 95 282.00 | | | 95 282.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 334 142.00 | | 334 142.00 | 334 142.00 |
FJ Net sales | 334 142.00 | | 334 142.00 | 334 142.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 076.00 | |
FR Total operating income (I) | | | 335 218.00 | |
FW Other purchases and external expenses | | | 180 186.00 | |
FX Taxes, duties, and similar payments | | | 4 046.00 | |
FY Salaries and Wages | | | 112 371.00 | |
FZ Social Security Contributions | | | 44 979.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 541.00 | |
GF Total Operating Expenses (II) | | | 342 126.00 | |
GG - OPERATING RESULT (I - II) | | | -6 907.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 907.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 1 076.00 | | | 1 076.00 |
HB Exceptional income from capital transactions | 11 000.00 | | | 11 000.00 |
HD Total exceptional income (VII) | 11 000.00 | | | 11 000.00 |
HE Exceptional expenses on management operations | 784.00 | | | 784.00 |
HF Exceptional expenses on capital transactions | 2 238.00 | | | 2 238.00 |
HH Total exceptional expenses (VIII) | 3 022.00 | | | 3 022.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 7 977.00 | | | 7 977.00 |
HL TOTAL REVENUE (I + III + V + VII) | 346 218.00 | | | 346 218.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 345 149.00 | | | 345 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 069.00 | | | 1 069.00 |
HP References: Equipment leasing | 2 262.00 | | | 2 262.00 |
| |
| 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 | 66 100.00 | | | 66 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 943.00 | |
I4 DECREASES Grand Total | | | 4 764.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 822.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 64 042.00 | | | 64 042.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 058.00 | | | 2 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 61 369.00 | 541.00 | 60 351.00 | 61 369.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 61 369.00 | 541.00 | 60 351.00 | 61 369.00 |
| |
| 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 | 51 787.00 | 51 787.00 | | 51 787.00 |
UT Other financial assets | 1 943.00 | | | 1 943.00 |
UX Other trade receivables | 83 340.00 | | | 83 340.00 |
VP Miscellaneous | 6 134.00 | | | 6 134.00 |
VQ Other Taxes, Duties, and Similar Debts | 43 495.00 | 43 495.00 | | 43 495.00 |
VS Prepaid expenses | 2 852.00 | | | 2 852.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 94 268.00 | 92 326.00 | 1 943.00 | 94 268.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 95 282.00 | 95 282.00 | | 95 282.00 |
