| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 844.00 | 1 844.00 | | 1 844.00 |
BH Other financial assets | 690.00 | | 690.00 | 690.00 |
BJ TOTAL (I) | 2 534.00 | 1 844.00 | 690.00 | 2 534.00 |
BX Customers and related accounts | 23 430.00 | | 23 430.00 | 23 430.00 |
BZ Other receivables | 1 025.00 | | 1 025.00 | 1 025.00 |
CF Cash and cash equivalents | 90 916.00 | | 90 916.00 | 90 916.00 |
CJ TOTAL (II) | 115 371.00 | | 115 371.00 | 115 371.00 |
CO Grand total (0 to V) | 117 906.00 | 1 844.00 | 116 061.00 | 117 906.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DG Other reserves | 90 233.00 | 92 344.00 | | 90 233.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 703.00 | -2 111.00 | | 8 703.00 |
DL TOTAL (I) | 107 321.00 | 98 617.00 | | 107 321.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 335.00 | 1 718.00 | | 1 335.00 |
DX Trade payables and related accounts | 4 631.00 | 3 954.00 | | 4 631.00 |
DY Tax and social security liabilities | 2 773.00 | 1 877.00 | | 2 773.00 |
EC TOTAL (IV) | 8 740.00 | 7 550.00 | | 8 740.00 |
EE Grand total (I to V) | 116 061.00 | 106 168.00 | | 116 061.00 |
EG Accrued income and payables due within one year | 8 740.00 | | | 8 740.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 130 075.00 | | 130 075.00 | 130 075.00 |
FJ Net sales | 130 075.00 | | 130 075.00 | 130 075.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 130 076.00 | |
FW Other purchases and external expenses | | | 27 806.00 | |
FX Taxes, duties, and similar payments | | | 705.00 | |
FY Salaries and Wages | | | 91 799.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 120 311.00 | |
GG - OPERATING RESULT (I - II) | | | 9 764.00 | |
GL Other interest and similar income | | | 101.00 | |
GP Total financial income (V) | | | 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 866.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 8.00 | | | 8.00 |
HK Income tax | 1 163.00 | | | 1 163.00 |
HL TOTAL REVENUE (I + III + V + VII) | 130 178.00 | 123 145.00 | | 130 178.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 474.00 | 125 257.00 | | 121 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 703.00 | -2 111.00 | | 8 703.00 |
| |
| 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 | 2 439.00 | | | 2 439.00 |
I3 DECREASES Total Financial Fixed Assets | | | 690.00 | |
I4 DECREASES Grand Total | | | 2 534.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 844.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 844.00 | | | 1 844.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 594.00 | | | 594.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 844.00 | | | 1 844.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 844.00 | | | 1 844.00 |
| |
| 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 | 4 631.00 | 4 631.00 | | 4 631.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 335.00 | 1 335.00 | | 1 335.00 |
UT Other financial assets | 690.00 | | | 690.00 |
UX Other trade receivables | 23 430.00 | | | 23 430.00 |
VP Miscellaneous | 1 025.00 | | | 1 025.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 773.00 | 2 773.00 | | 2 773.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 145.00 | 24 455.00 | 690.00 | 25 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 740.00 | 8 740.00 | | 8 740.00 |
