| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 417.00 | 831.00 | 586.00 | 1 417.00 |
BJ TOTAL (I) | 1 417.00 | 831.00 | 586.00 | 1 417.00 |
BX Customers and related accounts | 17 658.00 | | 17 658.00 | 17 658.00 |
BZ Other receivables | 4 465.00 | | 4 465.00 | 4 465.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 24 485.00 | | 24 485.00 | 24 485.00 |
CH Prepaid expenses | 545.00 | | 545.00 | 545.00 |
CJ TOTAL (II) | 47 252.00 | | 47 252.00 | 47 252.00 |
CO Grand total (0 to V) | 48 669.00 | 831.00 | 47 838.00 | 48 669.00 |
| |
| 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 |
DH Retained earnings | 15 932.00 | | | 15 932.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 108.00 | 16 082.00 | | 1 108.00 |
DL TOTAL (I) | 18 690.00 | 17 582.00 | | 18 690.00 |
DV Miscellaneous Loans and Financial Debts (4) | 74.00 | 3.00 | | 74.00 |
DX Trade payables and related accounts | 5 020.00 | 9 054.00 | | 5 020.00 |
DY Tax and social security liabilities | 24 054.00 | 10 388.00 | | 24 054.00 |
EA Other liabilities | | 323.00 | | |
EC TOTAL (IV) | 29 148.00 | 19 769.00 | | 29 148.00 |
EE Grand total (I to V) | 47 838.00 | 37 350.00 | | 47 838.00 |
EI Including equity loans | 74.00 | | | 74.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | 153 760.00 | 183 760.00 | 30 000.00 |
FJ Net sales | 30 000.00 | 153 760.00 | 183 760.00 | 30 000.00 |
FQ Other income | | | 71.00 | |
FR Total operating income (I) | | | 183 831.00 | |
FU Purchases of raw materials and other supplies | | | 7 702.00 | |
FW Other purchases and external expenses | | | 69 076.00 | |
FX Taxes, duties, and similar payments | | | 1 566.00 | |
FY Salaries and Wages | | | 78 604.00 | |
FZ Social Security Contributions | | | 24 831.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 473.00 | |
GE Other Expenses | | | 244.00 | |
GF Total Operating Expenses (II) | | | 182 495.00 | |
GG - OPERATING RESULT (I - II) | | | 1 336.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 338.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 230.00 | 929.00 | | 230.00 |
HH Total exceptional expenses (VIII) | 230.00 | 929.00 | | 230.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -230.00 | -929.00 | | -230.00 |
HK Income tax | | 2 543.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 183 833.00 | 179 236.00 | | 183 833.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 182 725.00 | 163 154.00 | | 182 725.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 108.00 | 16 082.00 | | 1 108.00 |
| |
| 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 | 1 417.00 | | | 1 417.00 |
I4 DECREASES Grand Total | | | 1 417.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 417.00 | | | 1 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 358.00 | 473.00 | | 358.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 358.00 | 473.00 | | 358.00 |
| |
| 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 | 5 020.00 | 5 020.00 | | 5 020.00 |
8C Staff and Related Accounts | 7 223.00 | 7 223.00 | | 7 223.00 |
8D Social Security and Other Social Organizations | 16 086.00 | 16 086.00 | | 16 086.00 |
UX Other trade receivables | 17 658.00 | 17 658.00 | | 17 658.00 |
VB VAT | 1 489.00 | 1 489.00 | | 1 489.00 |
VI Group and Associates | 74.00 | 74.00 | | 74.00 |
VM Income taxes | 2 967.00 | 2 967.00 | | 2 967.00 |
VQ Other Taxes, Duties, and Similar Debts | 726.00 | 726.00 | | 726.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 9.00 | 9.00 | | 9.00 |
VS Prepaid expenses | 545.00 | 545.00 | | 545.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 667.00 | 22 667.00 | | 22 667.00 |
VW VAT | 19.00 | 19.00 | | 19.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 148.00 | 29 148.00 | | 29 148.00 |
