| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 855.00 | 2 000.00 | 3 854.00 | 5 855.00 |
BH Other financial assets | 850.00 | | 850.00 | 850.00 |
BJ TOTAL (I) | 6 705.00 | 2 000.00 | 4 704.00 | 6 705.00 |
BX Customers and related accounts | 25 998.00 | | 25 998.00 | 25 998.00 |
BZ Other receivables | 3 742.00 | | 3 742.00 | 3 742.00 |
CD Marketable securities | 1 500.00 | | 1 500.00 | 1 500.00 |
CF Cash and cash equivalents | 15 651.00 | | 15 651.00 | 15 651.00 |
CH Prepaid expenses | 2 074.00 | | 2 074.00 | 2 074.00 |
CJ TOTAL (II) | 48 965.00 | | 48 965.00 | 48 965.00 |
CO Grand total (0 to V) | 55 670.00 | 2 000.00 | 53 669.00 | 55 670.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -46 437.00 | | | -46 437.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 908.00 | -46 437.00 | | 19 908.00 |
DL TOTAL (I) | -16 529.00 | -36 437.00 | | -16 529.00 |
DU Loans and Debts from Credit Institutions (3) | 14 178.00 | 20 026.00 | | 14 178.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 500.00 | 24 500.00 | | 29 500.00 |
DX Trade payables and related accounts | 4 355.00 | 3 397.00 | | 4 355.00 |
DY Tax and social security liabilities | 22 165.00 | 6 343.00 | | 22 165.00 |
EC TOTAL (IV) | 70 198.00 | 54 266.00 | | 70 198.00 |
EE Grand total (I to V) | 53 669.00 | 17 829.00 | | 53 669.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 140 413.00 | | 140 413.00 | 140 413.00 |
FJ Net sales | 140 413.00 | | 140 413.00 | 140 413.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 380.00 | |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 140 800.00 | |
FW Other purchases and external expenses | | | 41 847.00 | |
FX Taxes, duties, and similar payments | | | 6 309.00 | |
FY Salaries and Wages | | | 54 275.00 | |
FZ Social Security Contributions | | | 16 879.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 129.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 120 442.00 | |
GG - OPERATING RESULT (I - II) | | | 20 358.00 | |
GR Interest and similar expenses | | | 450.00 | |
GU Total financial expenses (VI) | | | 450.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -450.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 908.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 140 800.00 | 65 130.00 | | 140 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 120 892.00 | 111 567.00 | | 120 892.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 908.00 | -46 437.00 | | 19 908.00 |
| |
| 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 | 3 905.00 | | 2 800.00 | 3 905.00 |
I3 DECREASES Total Financial Fixed Assets | | | 850.00 | |
I4 DECREASES Grand Total | | | 6 705.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 855.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 055.00 | | 2 800.00 | 3 055.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 850.00 | | | 850.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 872.00 | 1 129.00 | | 872.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 872.00 | 1 129.00 | | 872.00 |
| |
| 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 | 4 355.00 | 4 355.00 | | 4 355.00 |
8C Staff and Related Accounts | 4 033.00 | 4 033.00 | | 4 033.00 |
8D Social Security and Other Social Organizations | 15 508.00 | 15 508.00 | | 15 508.00 |
UT Other financial assets | 850.00 | | | 850.00 |
UX Other trade receivables | 25 998.00 | | | 25 998.00 |
VH Loans with a maturity of more than one year at origin | 14 178.00 | 14 178.00 | | 14 178.00 |
VI Group and Associates | 29 500.00 | 29 500.00 | | 29 500.00 |
VM Income taxes | 3 546.00 | | | 3 546.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 624.00 | 2 624.00 | | 2 624.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 196.00 | | | 196.00 |
VS Prepaid expenses | 2 074.00 | | | 2 074.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 32 663.00 | 31 813.00 | 850.00 | 32 663.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 70 198.00 | 70 198.00 | | 70 198.00 |
