| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 716.00 | 498.00 | 218.00 | 716.00 |
BJ TOTAL (I) | 716.00 | 498.00 | 218.00 | 716.00 |
BX Customers and related accounts | 34 547.00 | | 34 547.00 | 34 547.00 |
BZ Other receivables | 25.00 | | 25.00 | 25.00 |
CD Marketable securities | 10 048.00 | | 10 048.00 | 10 048.00 |
CF Cash and cash equivalents | 35 332.00 | | 35 332.00 | 35 332.00 |
CH Prepaid expenses | 241.00 | | 241.00 | 241.00 |
CJ TOTAL (II) | 80 193.00 | | 80 193.00 | 80 193.00 |
CO Grand total (0 to V) | 80 908.00 | 498.00 | 80 411.00 | 80 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 51 974.00 | 36 661.00 | | 51 974.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 571.00 | 15 413.00 | | 1 571.00 |
DL TOTAL (I) | 54 645.00 | 53 074.00 | | 54 645.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 528.00 | 17 364.00 | | 16 528.00 |
DX Trade payables and related accounts | 864.00 | 1 644.00 | | 864.00 |
DY Tax and social security liabilities | 8 374.00 | 13 218.00 | | 8 374.00 |
EC TOTAL (IV) | 25 766.00 | 32 226.00 | | 25 766.00 |
EE Grand total (I to V) | 80 411.00 | 85 300.00 | | 80 411.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 113 629.00 | | 113 629.00 | 113 629.00 |
FJ Net sales | 113 629.00 | | 113 629.00 | 113 629.00 |
FR Total operating income (I) | | | 113 629.00 | |
FW Other purchases and external expenses | | | 4 844.00 | |
FX Taxes, duties, and similar payments | | | 1 392.00 | |
FY Salaries and Wages | | | 105 463.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 111 699.00 | |
GG - OPERATING RESULT (I - II) | | | 1 930.00 | |
GL Other interest and similar income | | | 40.00 | |
GP Total financial income (V) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 970.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 104.00 | 660.00 | | 104.00 |
HH Total exceptional expenses (VIII) | 104.00 | 660.00 | | 104.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -104.00 | -660.00 | | -104.00 |
HK Income tax | 296.00 | 2 837.00 | | 296.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 669.00 | 110 920.00 | | 113 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 112 098.00 | 95 507.00 | | 112 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 571.00 | 15 413.00 | | 1 571.00 |
| |
| 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 | 716.00 | | | 716.00 |
I4 DECREASES Grand Total | | | 716.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 716.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 716.00 | | | 716.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 498.00 | | | 498.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 498.00 | | | 498.00 |
| |
| 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 | 864.00 | 864.00 | | 864.00 |
8E Income Taxes | 296.00 | 296.00 | | 296.00 |
UX Other trade receivables | 34 547.00 | 34 547.00 | | 34 547.00 |
VB VAT | 25.00 | 25.00 | | 25.00 |
VI Group and Associates | 16 528.00 | 16 528.00 | | 16 528.00 |
VS Prepaid expenses | 241.00 | 241.00 | | 241.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 813.00 | 34 813.00 | | 34 813.00 |
VW VAT | 8 078.00 | 8 078.00 | | 8 078.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 766.00 | 25 766.00 | | 25 766.00 |
