| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 173.00 | 173.00 | | 173.00 |
AJ Other Intangible Assets | 19 000.00 | 19 000.00 | | 19 000.00 |
AT Other tangible assets | 3 371.00 | 3 316.00 | 55.00 | 3 371.00 |
BJ TOTAL (I) | 22 545.00 | 22 490.00 | 55.00 | 22 545.00 |
BX Customers and related accounts | 241 927.00 | | 241 927.00 | 241 927.00 |
BZ Other receivables | 32 145.00 | | 32 145.00 | 32 145.00 |
CF Cash and cash equivalents | 63 144.00 | | 63 144.00 | 63 144.00 |
CJ TOTAL (II) | 337 216.00 | | 337 216.00 | 337 216.00 |
CO Grand total (0 to V) | 359 762.00 | 22 490.00 | 337 272.00 | 359 762.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | | | 3 000.00 |
DG Other reserves | 3 619.00 | | | 3 619.00 |
DH Retained earnings | -30 203.00 | | | -30 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 37 899.00 | | | 37 899.00 |
DL TOTAL (I) | 44 315.00 | | | 44 315.00 |
DX Trade payables and related accounts | 189 680.00 | | | 189 680.00 |
DY Tax and social security liabilities | 86 439.00 | | | 86 439.00 |
EA Other liabilities | 16 836.00 | | | 16 836.00 |
EC TOTAL (IV) | 292 956.00 | | | 292 956.00 |
EE Grand total (I to V) | 337 272.00 | | | 337 272.00 |
EG Accrued income and payables due within one year | 292 956.00 | | | 292 956.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 177 994.00 | | 1 177 994.00 | 1 177 994.00 |
FJ Net sales | 1 177 994.00 | | 1 177 994.00 | 1 177 994.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 1 177 999.00 | |
FW Other purchases and external expenses | | | 942 902.00 | |
FX Taxes, duties, and similar payments | | | 2 502.00 | |
FY Salaries and Wages | | | 133 871.00 | |
FZ Social Security Contributions | | | 58 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 67.00 | |
GF Total Operating Expenses (II) | | | 1 137 455.00 | |
GG - OPERATING RESULT (I - II) | | | 40 544.00 | |
GR Interest and similar expenses | | | 155.00 | |
GU Total financial expenses (VI) | | | 155.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -155.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 389.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 490.00 | | | 2 490.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 177 999.00 | | | 1 177 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 140 100.00 | | | 1 140 100.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 899.00 | | | 37 899.00 |
HP References: Equipment leasing | 731.00 | | | 731.00 |
| |
| 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 | 22 546.00 | | | 22 546.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 174.00 | | | 174.00 |
I4 DECREASES Grand Total | | | 22 546.00 | |
IN DECREASES Start-up, development, or research expenses | | | 174.00 | |
IO DECREASES Total including other intangible assets | | | 19 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 372.00 | |
KD ACQUISITIONS Total including other intangible assets | 19 000.00 | | | 19 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 372.00 | | | 3 372.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 22 423.00 | 68.00 | | 22 423.00 |
CY DEPRECIATION Start-up, development, or research expenses | 174.00 | | | 174.00 |
PE DEPRECIATION Total including other intangible assets | 19 000.00 | | | 19 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 249.00 | 68.00 | | 3 249.00 |
| |
| 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 | 189 680.00 | 189 680.00 | | 189 680.00 |
8K Other liabilities (including liabilities related to repo transactions) | 16 837.00 | 16 837.00 | | 16 837.00 |
UX Other trade receivables | 241 927.00 | 241 927.00 | | 241 927.00 |
VP Miscellaneous | 32 145.00 | 32 145.00 | | 32 145.00 |
VQ Other Taxes, Duties, and Similar Debts | 86 440.00 | 86 440.00 | | 86 440.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 274 072.00 | 274 072.00 | | 274 072.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 292 957.00 | 292 957.00 | | 292 957.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
