| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 379.00 | 1 379.00 | | 1 379.00 |
BJ TOTAL (I) | 1 379.00 | 1 379.00 | | 1 379.00 |
BX Customers and related accounts | 29 454.00 | | 29 454.00 | 29 454.00 |
BZ Other receivables | 231.00 | | 231.00 | 231.00 |
CF Cash and cash equivalents | 85 099.00 | | 85 099.00 | 85 099.00 |
CH Prepaid expenses | 469.00 | | 469.00 | 469.00 |
CJ TOTAL (II) | 115 253.00 | | 115 253.00 | 115 253.00 |
CO Grand total (0 to V) | 116 632.00 | 1 379.00 | 115 253.00 | 116 632.00 |
| |
| 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 | 28 258.00 | 27 832.00 | | 28 258.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 793.00 | 426.00 | | 793.00 |
DL TOTAL (I) | 30 701.00 | 29 908.00 | | 30 701.00 |
DU Loans and Debts from Credit Institutions (3) | 39.00 | 39.00 | | 39.00 |
DV Miscellaneous Loans and Financial Debts (4) | 77 083.00 | 77 630.00 | | 77 083.00 |
DX Trade payables and related accounts | 1 009.00 | 1 011.00 | | 1 009.00 |
DY Tax and social security liabilities | 6 421.00 | 8 393.00 | | 6 421.00 |
EC TOTAL (IV) | 84 552.00 | 87 073.00 | | 84 552.00 |
EE Grand total (I to V) | 115 253.00 | 116 980.00 | | 115 253.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 530.00 | 56 791.00 | 163 321.00 | 106 530.00 |
FJ Net sales | 106 530.00 | 56 791.00 | 163 321.00 | 106 530.00 |
FR Total operating income (I) | | | 163 321.00 | |
FW Other purchases and external expenses | | | 14 708.00 | |
FX Taxes, duties, and similar payments | | | 697.00 | |
FY Salaries and Wages | | | 146 714.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 269.00 | |
GF Total Operating Expenses (II) | | | 162 387.00 | |
GG - OPERATING RESULT (I - II) | | | 933.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 933.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 140.00 | 75.00 | | 140.00 |
HL TOTAL REVENUE (I + III + V + VII) | 163 321.00 | 168 751.00 | | 163 321.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 162 527.00 | 168 325.00 | | 162 527.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 793.00 | 426.00 | | 793.00 |
| |
| 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 | 1 379.00 | | | 1 379.00 |
I4 DECREASES Grand Total | | | 1 379.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 379.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 379.00 | | | 1 379.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 110.00 | 269.00 | | 1 110.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 110.00 | 269.00 | | 1 110.00 |
| |
| 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 | 1 009.00 | 1 009.00 | | 1 009.00 |
8E Income Taxes | 140.00 | 140.00 | | 140.00 |
UX Other trade receivables | 29 454.00 | 29 454.00 | | 29 454.00 |
VB VAT | 231.00 | 231.00 | | 231.00 |
VG Loans with a maturity of up to one year at origin | 39.00 | 39.00 | | 39.00 |
VI Group and Associates | 77 083.00 | 77 083.00 | | 77 083.00 |
VS Prepaid expenses | 469.00 | 469.00 | | 469.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 154.00 | 30 154.00 | | 30 154.00 |
VW VAT | 6 281.00 | 6 281.00 | | 6 281.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 84 552.00 | 84 552.00 | | 84 552.00 |
