| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 28 910.00 | 6 770.00 | 22 140.00 | 28 910.00 |
BJ TOTAL (I) | 28 910.00 | 6 770.00 | 22 140.00 | 28 910.00 |
BX Customers and related accounts | 17 401.00 | | 17 401.00 | 17 401.00 |
BZ Other receivables | 4 797.00 | | 4 797.00 | 4 797.00 |
CD Marketable securities | 5 000.00 | | 5 000.00 | 5 000.00 |
CF Cash and cash equivalents | 9 041.00 | | 9 041.00 | 9 041.00 |
CH Prepaid expenses | 2 637.00 | | 2 637.00 | 2 637.00 |
CJ TOTAL (II) | 38 876.00 | | 38 876.00 | 38 876.00 |
CO Grand total (0 to V) | 67 786.00 | 6 770.00 | 61 016.00 | 67 786.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 4 915.00 | 5 102.00 | | 4 915.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 444.00 | 13 313.00 | | 8 444.00 |
DL TOTAL (I) | 22 159.00 | 27 215.00 | | 22 159.00 |
DU Loans and Debts from Credit Institutions (3) | 22 760.00 | | | 22 760.00 |
DV Miscellaneous Loans and Financial Debts (4) | 461.00 | 461.00 | | 461.00 |
DX Trade payables and related accounts | 1 243.00 | 1 073.00 | | 1 243.00 |
DY Tax and social security liabilities | 14 394.00 | 12 562.00 | | 14 394.00 |
EC TOTAL (IV) | 38 857.00 | 14 096.00 | | 38 857.00 |
EE Grand total (I to V) | 61 016.00 | 41 311.00 | | 61 016.00 |
EG Accrued income and payables due within one year | 22 990.00 | 14 096.00 | | 22 990.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 400.00 | | 156 400.00 | 156 400.00 |
FJ Net sales | 156 400.00 | | 156 400.00 | 156 400.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 578.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 157 980.00 | |
FW Other purchases and external expenses | | | 15 771.00 | |
FX Taxes, duties, and similar payments | | | 1 061.00 | |
FY Salaries and Wages | | | 96 675.00 | |
FZ Social Security Contributions | | | 34 837.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 026.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 154 370.00 | |
GG - OPERATING RESULT (I - II) | | | 3 610.00 | |
GL Other interest and similar income | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GR Interest and similar expenses | | | 464.00 | |
GU Total financial expenses (VI) | | | 464.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -414.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 196.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 6 250.00 | | | 6 250.00 |
HD Total exceptional income (VII) | 6 250.00 | | | 6 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 6 250.00 | | | 6 250.00 |
HK Income tax | 1 002.00 | 1 810.00 | | 1 002.00 |
HL TOTAL REVENUE (I + III + V + VII) | 164 280.00 | 155 820.00 | | 164 280.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 155 837.00 | 142 507.00 | | 155 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 444.00 | 13 313.00 | | 8 444.00 |
| |
| 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 | 28 058.00 | | 27 528.00 | 28 058.00 |
I4 DECREASES Grand Total | | 26 676.00 | 28 910.00 | |
IY DECREASES Total Tangible Fixed Assets | | 26 676.00 | 28 910.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 28 058.00 | | 27 528.00 | 28 058.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 27 420.00 | 6 026.00 | 26 676.00 | 27 420.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 27 420.00 | 6 026.00 | 26 676.00 | 27 420.00 |
| |
| 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 | 1 243.00 | 1 243.00 | | 1 243.00 |
8C Staff and Related Accounts | 2 620.00 | 2 620.00 | | 2 620.00 |
8D Social Security and Other Social Organizations | 6 097.00 | 6 097.00 | | 6 097.00 |
UX Other trade receivables | 17 401.00 | | | 17 401.00 |
VB VAT | 1 496.00 | | | 1 496.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VH Loans with a maturity of more than one year at origin | 22 738.00 | 6 871.00 | 15 867.00 | 22 738.00 |
VI Group and Associates | 461.00 | 461.00 | | 461.00 |
VJ Loans taken out during the year | 27 820.00 | | | 27 820.00 |
VK Loans repaid during the year | 5 082.00 | | | 5 082.00 |
VM Income taxes | 2 796.00 | | | 2 796.00 |
VP Miscellaneous | 505.00 | | | 505.00 |
VQ Other Taxes, Duties, and Similar Debts | 90.00 | 90.00 | | 90.00 |
VS Prepaid expenses | 2 637.00 | | | 2 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 835.00 | 24 835.00 | | 24 835.00 |
VW VAT | 5 586.00 | 5 586.00 | | 5 586.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 857.00 | 22 990.00 | 15 867.00 | 38 857.00 |
