| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 635.00 | 635.00 | | 635.00 |
BH Other financial assets | 2 693.00 | | 2 693.00 | 2 693.00 |
BJ TOTAL (I) | 3 328.00 | 635.00 | 2 693.00 | 3 328.00 |
BX Customers and related accounts | 4 569.00 | | 4 569.00 | 4 569.00 |
BZ Other receivables | 157.00 | | 157.00 | 157.00 |
CF Cash and cash equivalents | 8 391.00 | | 8 391.00 | 8 391.00 |
CJ TOTAL (II) | 13 117.00 | | 13 117.00 | 13 117.00 |
CO Grand total (0 to V) | 16 445.00 | 635.00 | 15 810.00 | 16 445.00 |
| |
| 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 |
DG Other reserves | 378.00 | | | 378.00 |
DH Retained earnings | | -1 078.00 | | |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 164.00 | 1 456.00 | | 3 164.00 |
DL TOTAL (I) | 9 042.00 | 5 878.00 | | 9 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 782.00 | 1 586.00 | | 1 782.00 |
DX Trade payables and related accounts | 3 474.00 | 4 172.00 | | 3 474.00 |
DY Tax and social security liabilities | 1 512.00 | 1 332.00 | | 1 512.00 |
EC TOTAL (IV) | 6 768.00 | 7 090.00 | | 6 768.00 |
EE Grand total (I to V) | 15 810.00 | 12 968.00 | | 15 810.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 18 880.00 | |
FJ Net sales | | | 18 880.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 880.00 | |
FW Other purchases and external expenses | | | 15 570.00 | |
FX Taxes, duties, and similar payments | | | 592.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 44.00 | |
GE Other Expenses | | | -4.00 | |
GF Total Operating Expenses (II) | | | 16 202.00 | |
GG - OPERATING RESULT (I - II) | | | 2 679.00 | |
GL Other interest and similar income | | | 25.00 | |
GP Total financial income (V) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 25.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 704.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 1 000.00 | | | 1 000.00 |
HD Total exceptional income (VII) | 1 000.00 | | | 1 000.00 |
HE Exceptional expenses on management operations | 540.00 | 203.00 | | 540.00 |
HH Total exceptional expenses (VIII) | 540.00 | 203.00 | | 540.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 460.00 | -203.00 | | 460.00 |
HK Income tax | | 311.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 19 906.00 | 25 036.00 | | 19 906.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 742.00 | 23 580.00 | | 16 742.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 164.00 | 1 456.00 | | 3 164.00 |
| |
| 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 | | 1 025.00 | 2 439.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 693.00 | |
I4 DECREASES Grand Total | | 136.00 | 3 328.00 | |
IY DECREASES Total Tangible Fixed Assets | | 136.00 | 635.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 771.00 | | | 771.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 668.00 | | 1 025.00 | 1 668.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 727.00 | 44.00 | 136.00 | 727.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 727.00 | 44.00 | 136.00 | 727.00 |
| |
| 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 | 3 474.00 | 3 474.00 | | 3 474.00 |
UT Other financial assets | 2 693.00 | | 2 693.00 | 2 693.00 |
UX Other trade receivables | 4 569.00 | 4 569.00 | | 4 569.00 |
VB VAT | 157.00 | 157.00 | | 157.00 |
VI Group and Associates | 1 782.00 | 1 782.00 | | 1 782.00 |
VQ Other Taxes, Duties, and Similar Debts | 446.00 | 446.00 | | 446.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 420.00 | 4 726.00 | 2 693.00 | 7 420.00 |
VW VAT | 1 066.00 | 1 066.00 | | 1 066.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 768.00 | 6 768.00 | | 6 768.00 |
