| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 389.00 | 734.00 | 3 655.00 | 4 389.00 |
BH Other financial assets | 195.00 | | 195.00 | 195.00 |
BJ TOTAL (I) | 4 584.00 | 734.00 | 3 850.00 | 4 584.00 |
BX Customers and related accounts | 1 159.00 | | 1 159.00 | 1 159.00 |
BZ Other receivables | 609.00 | | 609.00 | 609.00 |
CF Cash and cash equivalents | 98 139.00 | | 98 139.00 | 98 139.00 |
CJ TOTAL (II) | 99 908.00 | | 99 908.00 | 99 908.00 |
CO Grand total (0 to V) | 104 492.00 | 734.00 | 103 758.00 | 104 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 34 187.00 | 24 691.00 | | 34 187.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 903.00 | 9 496.00 | | 9 903.00 |
DL TOTAL (I) | 77 090.00 | 67 187.00 | | 77 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 775.00 | 4 228.00 | | 5 775.00 |
DX Trade payables and related accounts | 4 012.00 | 22 414.00 | | 4 012.00 |
DY Tax and social security liabilities | 6 695.00 | 8 634.00 | | 6 695.00 |
EA Other liabilities | 5 000.00 | 5 000.00 | | 5 000.00 |
EB Prepaid income (2) | 5 185.00 | 4 712.00 | | 5 185.00 |
EC TOTAL (IV) | 26 667.00 | 44 988.00 | | 26 667.00 |
EE Grand total (I to V) | 103 758.00 | 112 175.00 | | 103 758.00 |
EG Accrued income and payables due within one year | 26 667.00 | 44 988.00 | | 26 667.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 147 710.00 | | 147 710.00 | 147 710.00 |
FJ Net sales | 147 710.00 | | 147 710.00 | 147 710.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 500.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 149 212.00 | |
FW Other purchases and external expenses | | | 22 008.00 | |
FX Taxes, duties, and similar payments | | | 5 227.00 | |
FY Salaries and Wages | | | 76 030.00 | |
FZ Social Security Contributions | | | 33 281.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 734.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 137 281.00 | |
GG - OPERATING RESULT (I - II) | | | 11 931.00 | |
GR Interest and similar expenses | | | 95.00 | |
GU Total financial expenses (VI) | | | 95.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -95.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 933.00 | 1 854.00 | | 1 933.00 |
HL TOTAL REVENUE (I + III + V + VII) | 149 212.00 | 145 807.00 | | 149 212.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 139 309.00 | 136 311.00 | | 139 309.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 903.00 | 9 496.00 | | 9 903.00 |
| |
| 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 | 195.00 | | 4 389.00 | 195.00 |
I3 DECREASES Total Financial Fixed Assets | | | 195.00 | |
I4 DECREASES Grand Total | | | 4 584.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 389.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 389.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 195.00 | | | 195.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 734.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 734.00 | | |
| |
| 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 | 4 012.00 | 4 012.00 | | 4 012.00 |
8C Staff and Related Accounts | 539.00 | 539.00 | | 539.00 |
8D Social Security and Other Social Organizations | 4 125.00 | 4 125.00 | | 4 125.00 |
8E Income Taxes | 1 933.00 | 1 933.00 | | 1 933.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 000.00 | 5 000.00 | | 5 000.00 |
8L Deferred income | 5 185.00 | 5 185.00 | | 5 185.00 |
UT Other financial assets | 195.00 | 195.00 | | 195.00 |
UX Other trade receivables | 1 159.00 | | | 1 159.00 |
VB VAT | 109.00 | | | 109.00 |
VI Group and Associates | 5 775.00 | 5 775.00 | | 5 775.00 |
VP Miscellaneous | 500.00 | | | 500.00 |
VQ Other Taxes, Duties, and Similar Debts | 98.00 | 98.00 | | 98.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 964.00 | 1 964.00 | | 1 964.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 667.00 | 26 667.00 | | 26 667.00 |
