| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 268.00 | 549.00 | 720.00 | 1 268.00 |
BJ TOTAL (I) | 1 268.00 | 549.00 | 720.00 | 1 268.00 |
BL Raw materials, supplies | 348.00 | | 348.00 | 348.00 |
BX Customers and related accounts | 12 638.00 | | 12 638.00 | 12 638.00 |
BZ Other receivables | 3 627.00 | | 3 627.00 | 3 627.00 |
CF Cash and cash equivalents | 28 117.00 | | 28 117.00 | 28 117.00 |
CH Prepaid expenses | 15.00 | | 15.00 | 15.00 |
CJ TOTAL (II) | 44 745.00 | | 44 745.00 | 44 745.00 |
CO Grand total (0 to V) | 46 013.00 | 549.00 | 45 465.00 | 46 013.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 7 344.00 | 10 738.00 | | 7 344.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 006.00 | -3 394.00 | | 26 006.00 |
DL TOTAL (I) | 35 001.00 | 8 994.00 | | 35 001.00 |
DV Miscellaneous Loans and Financial Debts (4) | 586.00 | 252.00 | | 586.00 |
DX Trade payables and related accounts | 1 241.00 | 241.00 | | 1 241.00 |
DY Tax and social security liabilities | 8 637.00 | 2 873.00 | | 8 637.00 |
EC TOTAL (IV) | 10 464.00 | 3 366.00 | | 10 464.00 |
EE Grand total (I to V) | 45 465.00 | 12 360.00 | | 45 465.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 100 186.00 | |
FJ Net sales | | | 100 186.00 | |
FR Total operating income (I) | | | 100 186.00 | |
FU Purchases of raw materials and other supplies | | | 7 676.00 | |
FV Inventory change (raw materials and supplies) | | | -263.00 | |
FW Other purchases and external expenses | | | 10 822.00 | |
FX Taxes, duties, and similar payments | | | 3 250.00 | |
FY Salaries and Wages | | | 39 292.00 | |
FZ Social Security Contributions | | | 9 368.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 423.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 70 572.00 | |
GG - OPERATING RESULT (I - II) | | | 29 614.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 614.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 608.00 | | | 3 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 186.00 | 37 044.00 | | 100 186.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 74 180.00 | 40 438.00 | | 74 180.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 006.00 | -3 394.00 | | 26 006.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 126.00 | 423.00 | | 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 126.00 | 423.00 | | 126.00 |
| |
| 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 | 1 241.00 | 1 241.00 | | 1 241.00 |
8K Other liabilities (including liabilities related to repo transactions) | 586.00 | 586.00 | | 586.00 |
VQ Other Taxes, Duties, and Similar Debts | 8 637.00 | 8 637.00 | | 8 637.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 281.00 | 16 281.00 | | 16 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 464.00 | 10 464.00 | | 10 464.00 |
