| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 12 000.00 | 5 508.00 | 6 491.00 | 12 000.00 |
AT Other tangible assets | 4 228.00 | 3 003.00 | 1 224.00 | 4 228.00 |
BJ TOTAL (I) | 16 228.00 | 8 511.00 | 7 716.00 | 16 228.00 |
BX Customers and related accounts | 34 978.00 | | 34 978.00 | 34 978.00 |
BZ Other receivables | 22 629.00 | | 22 629.00 | 22 629.00 |
CF Cash and cash equivalents | 21 009.00 | | 21 009.00 | 21 009.00 |
CH Prepaid expenses | 258.00 | | 258.00 | 258.00 |
CJ TOTAL (II) | 78 874.00 | | 78 874.00 | 78 874.00 |
CO Grand total (0 to V) | 95 103.00 | 8 511.00 | 86 591.00 | 95 103.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 21 941.00 | 12 979.00 | | 21 941.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 620.00 | 8 961.00 | | 1 620.00 |
DL TOTAL (I) | 32 362.00 | 30 741.00 | | 32 362.00 |
DV Miscellaneous Loans and Financial Debts (4) | 202.00 | 172.00 | | 202.00 |
DX Trade payables and related accounts | 28 320.00 | 4 777.00 | | 28 320.00 |
DY Tax and social security liabilities | 23 544.00 | 30 014.00 | | 23 544.00 |
EA Other liabilities | 2 162.00 | 599.00 | | 2 162.00 |
EC TOTAL (IV) | 54 229.00 | 35 563.00 | | 54 229.00 |
EE Grand total (I to V) | 86 591.00 | 66 304.00 | | 86 591.00 |
EG Accrued income and payables due within one year | 54 229.00 | 35 563.00 | | 54 229.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 152 739.00 | | 152 739.00 | 152 739.00 |
FJ Net sales | 152 739.00 | | 152 739.00 | 152 739.00 |
FR Total operating income (I) | | | 152 739.00 | |
FW Other purchases and external expenses | | | 36 370.00 | |
FX Taxes, duties, and similar payments | | | 565.00 | |
FY Salaries and Wages | | | 112 112.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 784.00 | |
GF Total Operating Expenses (II) | | | 150 832.00 | |
GG - OPERATING RESULT (I - II) | | | 1 906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 906.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 286.00 | 1 582.00 | | 286.00 |
HL TOTAL REVENUE (I + III + V + VII) | 152 739.00 | 148 705.00 | | 152 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 151 118.00 | 139 743.00 | | 151 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 620.00 | 8 961.00 | | 1 620.00 |
| |
| 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 | 15 567.00 | | 662.00 | 15 567.00 |
I4 DECREASES Grand Total | | | 16 228.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 16 228.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 567.00 | | 662.00 | 15 567.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 727.00 | 1 784.00 | | 6 727.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 727.00 | 1 784.00 | | 6 727.00 |
| |
| 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 | 28 320.00 | 28 320.00 | | 28 320.00 |
8C Staff and Related Accounts | 15 062.00 | 15 062.00 | | 15 062.00 |
8E Income Taxes | 286.00 | 286.00 | | 286.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 163.00 | 2 163.00 | | 2 163.00 |
UX Other trade receivables | 34 979.00 | 34 979.00 | | 34 979.00 |
VB VAT | 4 046.00 | 4 046.00 | | 4 046.00 |
VI Group and Associates | 202.00 | 202.00 | | 202.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 18 583.00 | 18 583.00 | | 18 583.00 |
VS Prepaid expenses | 258.00 | 258.00 | | 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 57 866.00 | 57 866.00 | | 57 866.00 |
VW VAT | 8 197.00 | 8 197.00 | | 8 197.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 230.00 | 54 230.00 | | 54 230.00 |
