| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 027.00 | 1 027.00 | | 1 027.00 |
BJ TOTAL (I) | 1 027.00 | 1 027.00 | | 1 027.00 |
BT Goods | 807.00 | | 807.00 | 807.00 |
BX Customers and related accounts | 45 488.00 | | 45 488.00 | 45 488.00 |
BZ Other receivables | 1 996.00 | 99.00 | 1 897.00 | 1 996.00 |
CF Cash and cash equivalents | 97 810.00 | | 97 810.00 | 97 810.00 |
CH Prepaid expenses | 1 214.00 | | 1 214.00 | 1 214.00 |
CJ TOTAL (II) | 147 315.00 | 99.00 | 147 215.00 | 147 315.00 |
CO Grand total (0 to V) | 148 342.00 | 1 125.00 | 147 216.00 | 148 342.00 |
| |
| 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 | 107 700.00 | 97 174.00 | | 107 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 437.00 | 10 527.00 | | 10 437.00 |
DL TOTAL (I) | 126 523.00 | 116 085.00 | | 126 523.00 |
DQ Provisions for Expenses | 3 709.00 | 3 464.00 | | 3 709.00 |
DR TOTAL (IV) | 3 709.00 | 3 464.00 | | 3 709.00 |
DX Trade payables and related accounts | 3 983.00 | 4 240.00 | | 3 983.00 |
DY Tax and social security liabilities | 13 002.00 | 13 467.00 | | 13 002.00 |
EC TOTAL (IV) | 16 984.00 | 17 707.00 | | 16 984.00 |
EE Grand total (I to V) | 147 216.00 | 137 257.00 | | 147 216.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 1 130.00 | | 1 130.00 | 1 130.00 |
FG Production sold - services | 37 872.00 | | 37 872.00 | 37 872.00 |
FJ Net sales | 39 002.00 | | 39 002.00 | 39 002.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 39 004.00 | |
FS Purchases of goods (including customs duties) | | | 1 486.00 | |
FT Inventory change (goods) | | | 706.00 | |
FW Other purchases and external expenses | | | 8 687.00 | |
FX Taxes, duties, and similar payments | | | 1 300.00 | |
FY Salaries and Wages | | | 8 021.00 | |
FZ Social Security Contributions | | | 3 072.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 245.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 516.00 | |
GG - OPERATING RESULT (I - II) | | | 15 488.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 488.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 051.00 | 5 136.00 | | 5 051.00 |
HL TOTAL REVENUE (I + III + V + VII) | 39 004.00 | 39 791.00 | | 39 004.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 567.00 | 29 264.00 | | 28 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 437.00 | 10 527.00 | | 10 437.00 |
| |
| 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 | 1 027.00 | | | 1 027.00 |
I4 DECREASES Grand Total | | | 1 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 027.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 027.00 | | | 1 027.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 027.00 | | | 1 027.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
5V Other provisions for risks and expenses | | | | |
5Z Total provisions for risks and expenses | 3 464.00 | 245.00 | | 3 464.00 |
| |
| 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 | 3 983.00 | 3 983.00 | | 3 983.00 |
8C Staff and Related Accounts | 2 587.00 | 2 587.00 | | 2 587.00 |
8D Social Security and Other Social Organizations | 2 783.00 | 2 783.00 | | 2 783.00 |
UX Other trade receivables | 45 488.00 | | | 45 488.00 |
VB VAT | 1 329.00 | | | 1 329.00 |
VM Income taxes | 667.00 | | | 667.00 |
VQ Other Taxes, Duties, and Similar Debts | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 1 214.00 | | | 1 214.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 698.00 | 48 698.00 | | 48 698.00 |
VW VAT | 7 574.00 | 7 574.00 | | 7 574.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 984.00 | 16 984.00 | | 16 984.00 |
