| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 957.00 | 613.00 | 1 344.00 | 1 957.00 |
BJ TOTAL (I) | 1 957.00 | 613.00 | 1 344.00 | 1 957.00 |
BX Customers and related accounts | 9 772.00 | | 9 772.00 | 9 772.00 |
BZ Other receivables | 76 756.00 | | 76 756.00 | 76 756.00 |
CF Cash and cash equivalents | 70 911.00 | | 70 911.00 | 70 911.00 |
CH Prepaid expenses | 21.00 | | 21.00 | 21.00 |
CJ TOTAL (II) | 157 462.00 | | 157 462.00 | 157 462.00 |
CO Grand total (0 to V) | 159 419.00 | 613.00 | 158 806.00 | 159 419.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 24 169.00 | 23 477.00 | | 24 169.00 |
DH Retained earnings | 536.00 | 536.00 | | 536.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 304.00 | 691.00 | | 29 304.00 |
DL TOTAL (I) | 62 398.00 | 33 094.00 | | 62 398.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 721.00 | 2 958.00 | | 2 721.00 |
DX Trade payables and related accounts | 66 631.00 | 51 594.00 | | 66 631.00 |
DY Tax and social security liabilities | 21 774.00 | 21 332.00 | | 21 774.00 |
EA Other liabilities | 5 280.00 | 3 840.00 | | 5 280.00 |
EC TOTAL (IV) | 96 407.00 | 79 725.00 | | 96 407.00 |
EE Grand total (I to V) | 158 806.00 | 112 819.00 | | 158 806.00 |
EG Accrued income and payables due within one year | 96 407.00 | 79 725.00 | | 96 407.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 744.00 | | 80 744.00 | 80 744.00 |
FJ Net sales | 80 744.00 | | 80 744.00 | 80 744.00 |
FR Total operating income (I) | | | 80 744.00 | |
FW Other purchases and external expenses | | | 23 360.00 | |
FX Taxes, duties, and similar payments | | | 2 406.00 | |
FY Salaries and Wages | | | 17 000.00 | |
FZ Social Security Contributions | | | 2 833.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 512.00 | |
GF Total Operating Expenses (II) | | | 46 111.00 | |
GG - OPERATING RESULT (I - II) | | | 34 633.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 633.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 21.00 | | | 21.00 |
HH Total exceptional expenses (VIII) | 21.00 | | | 21.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -21.00 | | | -21.00 |
HK Income tax | 5 307.00 | 301.00 | | 5 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 744.00 | 60 616.00 | | 80 744.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 440.00 | 59 924.00 | | 51 440.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 304.00 | 691.00 | | 29 304.00 |
| |
| 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 | 1 835.00 | | 1 125.00 | 1 835.00 |
I4 DECREASES Grand Total | | 1 003.00 | 1 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | 1 003.00 | 1 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 835.00 | | 1 125.00 | 1 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 082.00 | 512.00 | 981.00 | 1 082.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 082.00 | 512.00 | 981.00 | 1 082.00 |
