| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 194.00 | 3 863.00 | 1 331.00 | 5 194.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 2 600.00 | | 2 600.00 | 2 600.00 |
BJ TOTAL (I) | 7 809.00 | 3 863.00 | 3 946.00 | 7 809.00 |
BX Customers and related accounts | 27 722.00 | | 27 722.00 | 27 722.00 |
BZ Other receivables | 554.00 | | 554.00 | 554.00 |
CF Cash and cash equivalents | 38 418.00 | | 38 418.00 | 38 418.00 |
CJ TOTAL (II) | 66 694.00 | | 66 694.00 | 66 694.00 |
CO Grand total (0 to V) | 74 503.00 | 3 863.00 | 70 640.00 | 74 503.00 |
CP Shares due in less than one year | 2 600.00 | | | 2 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 500.00 | 10 500.00 | | 10 500.00 |
DD Legal reserve (1) | 1 050.00 | 1 050.00 | | 1 050.00 |
DH Retained earnings | 123.00 | 13 431.00 | | 123.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 386.00 | 46 691.00 | | 34 386.00 |
DL TOTAL (I) | 46 058.00 | 71 673.00 | | 46 058.00 |
DU Loans and Debts from Credit Institutions (3) | | 368.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 23 967.00 | | | 23 967.00 |
DX Trade payables and related accounts | 615.00 | 641.00 | | 615.00 |
EC TOTAL (IV) | 24 582.00 | 1 009.00 | | 24 582.00 |
EE Grand total (I to V) | 70 640.00 | 72 682.00 | | 70 640.00 |
EG Accrued income and payables due within one year | 24 582.00 | 1 009.00 | | 24 582.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | | 368.00 | | |
EI Including equity loans | 23 967.00 | | | 23 967.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FG Production sold - services | 79 839.00 | | 79 839.00 | 79 839.00 |
FJ Net sales | 79 839.00 | | 79 839.00 | 79 839.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 79 839.00 | |
FW Other purchases and external expenses | | | 36 190.00 | |
FX Taxes, duties, and similar payments | | | 2 530.00 | |
FY Salaries and Wages | | | 4 652.00 | |
FZ Social Security Contributions | | | 640.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 348.00 | |
GF Total Operating Expenses (II) | | | 45 360.00 | |
GG - OPERATING RESULT (I - II) | | | 34 479.00 | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 425.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 72.00 | | | 72.00 |
HD Total exceptional income (VII) | 72.00 | | | 72.00 |
HE Exceptional expenses on management operations | 112.00 | | | 112.00 |
HH Total exceptional expenses (VIII) | 112.00 | | | 112.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -40.00 | | | -40.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 911.00 | 85 536.00 | | 79 911.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 525.00 | 38 845.00 | | 45 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 386.00 | 46 691.00 | | 34 386.00 |
| |
| 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 | 7 212.00 | | 597.00 | 7 212.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 615.00 | |
I4 DECREASES Grand Total | | | 7 809.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 194.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 597.00 | | 597.00 | 4 597.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 615.00 | | | 2 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 515.00 | 1 348.00 | | 2 515.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 515.00 | 1 348.00 | | 2 515.00 |
| |
| 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 | 615.00 | 615.00 | | 615.00 |
UT Other financial assets | 2 600.00 | 2 600.00 | | 2 600.00 |
UX Other trade receivables | 27 722.00 | 27 722.00 | | 27 722.00 |
VI Group and Associates | 23 967.00 | 23 967.00 | | 23 967.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 554.00 | 554.00 | | 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 876.00 | 30 876.00 | | 30 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 582.00 | 24 582.00 | | 24 582.00 |
