| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 817.00 | 682.00 | 1 134.00 | 1 817.00 |
BJ TOTAL (I) | 1 817.00 | 682.00 | 1 134.00 | 1 817.00 |
BX Customers and related accounts | 33 285.00 | 24 038.00 | 9 247.00 | 33 285.00 |
BZ Other receivables | 5 629.00 | | 5 629.00 | 5 629.00 |
CF Cash and cash equivalents | 31 419.00 | | 31 419.00 | 31 419.00 |
CJ TOTAL (II) | 70 333.00 | 24 038.00 | 46 295.00 | 70 333.00 |
CO Grand total (0 to V) | 72 150.00 | 24 720.00 | 47 429.00 | 72 150.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 24 196.00 | 13 034.00 | | 24 196.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 601.00 | 11 162.00 | | 6 601.00 |
DL TOTAL (I) | 36 297.00 | 29 696.00 | | 36 297.00 |
DX Trade payables and related accounts | 3 500.00 | 12 832.00 | | 3 500.00 |
DY Tax and social security liabilities | 5 432.00 | 6 850.00 | | 5 432.00 |
EA Other liabilities | 2 200.00 | 3 600.00 | | 2 200.00 |
EC TOTAL (IV) | 11 132.00 | 23 282.00 | | 11 132.00 |
EE Grand total (I to V) | 47 429.00 | 52 978.00 | | 47 429.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 23 696.00 | | 23 696.00 | 23 696.00 |
FG Production sold - services | 55 675.00 | | 55 675.00 | 55 675.00 |
FJ Net sales | 79 372.00 | | 79 372.00 | 79 372.00 |
FQ Other income | | | 125.00 | |
FR Total operating income (I) | | | 79 496.00 | |
FS Purchases of goods (including customs duties) | | | 18 134.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 49 829.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 682.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 2 788.00 | |
GF Total Operating Expenses (II) | | | 71 731.00 | |
GG - OPERATING RESULT (I - II) | | | 7 766.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 766.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 23.00 | | |
HH Total exceptional expenses (VIII) | | 23.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -23.00 | | |
HK Income tax | 1 165.00 | 1 974.00 | | 1 165.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 496.00 | 77 500.00 | | 79 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 896.00 | 66 338.00 | | 72 896.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 601.00 | 11 162.00 | | 6 601.00 |
| |
| 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 | | | 1 817.00 | |
I4 DECREASES Grand Total | | | 1 817.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 817.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 817.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 682.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 682.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 21 251.00 | 2 788.00 | | 21 251.00 |
7B Total provisions for depreciation | 21 251.00 | 2 788.00 | | 21 251.00 |
7C Grand total | 21 251.00 | 2 788.00 | | 21 251.00 |
UE of which provisions and reversals: - Operating | | 2 788.00 | | |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
8E Income Taxes | 1 165.00 | 1 165.00 | | 1 165.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 200.00 | 2 200.00 | | 2 200.00 |
UX Other trade receivables | 33 285.00 | | | 33 285.00 |
VB VAT | 5 629.00 | | | 5 629.00 |
VQ Other Taxes, Duties, and Similar Debts | 140.00 | 140.00 | | 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 38 914.00 | 38 914.00 | | 38 914.00 |
VW VAT | 4 127.00 | 4 127.00 | | 4 127.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 132.00 | 11 132.00 | | 11 132.00 |
