| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 820.00 | 1 638.00 | 182.00 | 1 820.00 |
AT Other tangible assets | 156 893.00 | 88 561.00 | 68 333.00 | 156 893.00 |
BJ TOTAL (I) | 158 713.00 | 90 199.00 | 68 515.00 | 158 713.00 |
BX Customers and related accounts | 38 363.00 | | 38 363.00 | 38 363.00 |
BZ Other receivables | 379.00 | | 379.00 | 379.00 |
CF Cash and cash equivalents | 23 804.00 | | 23 804.00 | 23 804.00 |
CH Prepaid expenses | 736.00 | | 736.00 | 736.00 |
CJ TOTAL (II) | 63 283.00 | | 63 283.00 | 63 283.00 |
CO Grand total (0 to V) | 221 996.00 | 90 199.00 | 131 797.00 | 221 996.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -23 487.00 | -23 577.00 | | -23 487.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 089.00 | 90.00 | | 6 089.00 |
DL TOTAL (I) | 32 602.00 | 26 513.00 | | 32 602.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84 258.00 | 92 273.00 | | 84 258.00 |
DW Advances and down payments received on current orders | 235.00 | | | 235.00 |
DX Trade payables and related accounts | 9 214.00 | 6 783.00 | | 9 214.00 |
DY Tax and social security liabilities | 2 000.00 | 1 218.00 | | 2 000.00 |
EB Prepaid income (2) | 3 489.00 | 3 517.00 | | 3 489.00 |
EC TOTAL (IV) | 99 196.00 | 103 791.00 | | 99 196.00 |
EE Grand total (I to V) | 131 797.00 | 130 304.00 | | 131 797.00 |
EG Accrued income and payables due within one year | 99 196.00 | 100 098.00 | | 99 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 642.00 | | 63 642.00 | 63 642.00 |
FJ Net sales | 63 642.00 | | 63 642.00 | 63 642.00 |
FQ Other income | | | 54.00 | |
FR Total operating income (I) | | | 63 696.00 | |
FW Other purchases and external expenses | | | 33 585.00 | |
FX Taxes, duties, and similar payments | | | 1 243.00 | |
FZ Social Security Contributions | | | 1 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21 422.00 | |
GE Other Expenses | | | 20.00 | |
GF Total Operating Expenses (II) | | | 57 308.00 | |
GG - OPERATING RESULT (I - II) | | | 6 388.00 | |
GR Interest and similar expenses | | | 298.00 | |
GU Total financial expenses (VI) | | | 298.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -298.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 089.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 038.00 | 897.00 | | 1 038.00 |
HE Exceptional expenses on management operations | 1.00 | | | 1.00 |
HH Total exceptional expenses (VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 696.00 | 57 250.00 | | 63 696.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 607.00 | 57 160.00 | | 57 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 089.00 | 90.00 | | 6 089.00 |
| |
| 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 | 158 713.00 | | | 158 713.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 1 820.00 | | | 1 820.00 |
I4 DECREASES Grand Total | | | 158 713.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 820.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 156 893.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 156 893.00 | | | 156 893.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 68 777.00 | 21 422.00 | | 68 777.00 |
CY DEPRECIATION Start-up, development, or research expenses | 1 274.00 | 364.00 | | 1 274.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67 503.00 | 21 058.00 | | 67 503.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 7 469.00 | 7 469.00 | | 7 469.00 |
8B Suppliers and Related Accounts | 9 214.00 | 9 214.00 | | 9 214.00 |
8L Deferred income | 3 489.00 | 3 489.00 | | 3 489.00 |
UX Other trade receivables | 38 363.00 | | | 38 363.00 |
VB VAT | 379.00 | | | 379.00 |
VI Group and Associates | 76 789.00 | 76 789.00 | | 76 789.00 |
VK Loans repaid during the year | 8 646.00 | | | 8 646.00 |
VS Prepaid expenses | 736.00 | | | 736.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 478.00 | 39 478.00 | | 39 478.00 |
VW VAT | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 98 961.00 | 98 961.00 | | 98 961.00 |
