| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 16 303.00 | 9 527.00 | 6 775.00 | 16 303.00 |
BJ TOTAL (I) | 16 303.00 | 9 527.00 | 6 775.00 | 16 303.00 |
BX Customers and related accounts | 60 833.00 | | 60 833.00 | 60 833.00 |
BZ Other receivables | 766.00 | | 766.00 | 766.00 |
CF Cash and cash equivalents | 1 877.00 | | 1 877.00 | 1 877.00 |
CH Prepaid expenses | 1 094.00 | | 1 094.00 | 1 094.00 |
CJ TOTAL (II) | 64 571.00 | | 64 571.00 | 64 571.00 |
CO Grand total (0 to V) | 80 874.00 | 9 527.00 | 71 347.00 | 80 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 200.00 | 2 200.00 | | 2 200.00 |
DD Legal reserve (1) | 825.00 | 825.00 | | 825.00 |
DH Retained earnings | 5 897.00 | 3 408.00 | | 5 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 064.00 | 2 488.00 | | 1 064.00 |
DL TOTAL (I) | 9 986.00 | 8 922.00 | | 9 986.00 |
DU Loans and Debts from Credit Institutions (3) | | 19 012.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 35 101.00 | 21 181.00 | | 35 101.00 |
DX Trade payables and related accounts | 10 850.00 | 3 602.00 | | 10 850.00 |
DY Tax and social security liabilities | 15 410.00 | 26 544.00 | | 15 410.00 |
EC TOTAL (IV) | 61 361.00 | 70 341.00 | | 61 361.00 |
EE Grand total (I to V) | 71 347.00 | 79 263.00 | | 71 347.00 |
EG Accrued income and payables due within one year | | 70 341.00 | | |
EI Including equity loans | 35 101.00 | | | 35 101.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 158.00 | | 74 158.00 | 74 158.00 |
FJ Net sales | 74 158.00 | | 74 158.00 | 74 158.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 900.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 75 058.00 | |
FW Other purchases and external expenses | | | 58 445.00 | |
FX Taxes, duties, and similar payments | | | 756.00 | |
FY Salaries and Wages | | | 8 000.00 | |
FZ Social Security Contributions | | | 2 395.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 467.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 71 067.00 | |
GG - OPERATING RESULT (I - II) | | | 3 991.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 991.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 927.00 | | | 2 927.00 |
HH Total exceptional expenses (VIII) | 2 927.00 | | | 2 927.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 927.00 | | | -2 927.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 058.00 | 74 098.00 | | 75 058.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 994.00 | 71 609.00 | | 73 994.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 063.00 | 2 488.00 | | 1 063.00 |
| |
| 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 | 17 581.00 | | | 17 581.00 |
I4 DECREASES Grand Total | | 1 278.00 | 16 303.00 | |
IO DECREASES Total including other intangible assets | | 755.00 | | |
IY DECREASES Total Tangible Fixed Assets | | 523.00 | 16 303.00 | |
KD ACQUISITIONS Total including other intangible assets | 755.00 | | | 755.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 16 826.00 | | | 16 826.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 338.00 | 1 467.00 | 1 278.00 | 9 338.00 |
PE DEPRECIATION Total including other intangible assets | 755.00 | | 755.00 | 755.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 583.00 | 1 467.00 | 523.00 | 8 583.00 |
| |
| 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 | 10 850.00 | 10 850.00 | | 10 850.00 |
8D Social Security and Other Social Organizations | 1 151.00 | 1 151.00 | | 1 151.00 |
UX Other trade receivables | 60 833.00 | 60 833.00 | | 60 833.00 |
VB VAT | 647.00 | 647.00 | | 647.00 |
VI Group and Associates | 35 101.00 | 35 101.00 | | 35 101.00 |
VK Loans repaid during the year | 2 566.00 | | | 2 566.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 119.00 | 119.00 | | 119.00 |
VS Prepaid expenses | 1 095.00 | 1 095.00 | | 1 095.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 694.00 | 62 694.00 | | 62 694.00 |
VW VAT | 14 259.00 | 14 259.00 | | 14 259.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 61 361.00 | 61 361.00 | | 61 361.00 |
