| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 53 301.00 | 4 778.00 | 48 523.00 | 53 301.00 |
BZ Other receivables | 11 202.00 | | 11 202.00 | 11 202.00 |
CF Cash and cash equivalents | 27 683.00 | | 27 683.00 | 27 683.00 |
CJ TOTAL (II) | 92 185.00 | 4 778.00 | 87 407.00 | 92 185.00 |
CO Grand total (0 to V) | 92 185.00 | 4 778.00 | 87 407.00 | 92 185.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | 300.00 | | 300.00 |
DH Retained earnings | 29 476.00 | 22 763.00 | | 29 476.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 543.00 | 6 713.00 | | 543.00 |
DL TOTAL (I) | 33 320.00 | 32 776.00 | | 33 320.00 |
DX Trade payables and related accounts | 44 673.00 | 50 566.00 | | 44 673.00 |
DY Tax and social security liabilities | 9 415.00 | 10 518.00 | | 9 415.00 |
EC TOTAL (IV) | 54 088.00 | 61 084.00 | | 54 088.00 |
EE Grand total (I to V) | 87 407.00 | 93 860.00 | | 87 407.00 |
EG Accrued income and payables due within one year | 54 088.00 | 61 084.00 | | 54 088.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 498.00 | | 40 498.00 | 40 498.00 |
FJ Net sales | 40 498.00 | | 40 498.00 | 40 498.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 40 498.00 | |
FW Other purchases and external expenses | | | 35 212.00 | |
FX Taxes, duties, and similar payments | | | 479.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 3 328.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 39 019.00 | |
GG - OPERATING RESULT (I - II) | | | 1 479.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 479.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 51.00 | | |
HD Total exceptional income (VII) | | 51.00 | | |
HE Exceptional expenses on management operations | 840.00 | | | 840.00 |
HH Total exceptional expenses (VIII) | 840.00 | | | 840.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -840.00 | 51.00 | | -840.00 |
HK Income tax | 96.00 | 1 175.00 | | 96.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 498.00 | 43 670.00 | | 40 498.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 955.00 | 36 957.00 | | 39 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 543.00 | 6 713.00 | | 543.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 450.00 | 3 328.00 | | 1 450.00 |
7B Total provisions for depreciation | 1 450.00 | 3 328.00 | | 1 450.00 |
7C Grand total | 1 450.00 | 3 328.00 | | 1 450.00 |
UE of which provisions and reversals: - Operating | | 3 328.00 | | |
| |
| 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 | 44 673.00 | 44 673.00 | | 44 673.00 |
8E Income Taxes | 95.00 | 95.00 | | 95.00 |
UX Other trade receivables | 51 561.00 | 51 561.00 | | 51 561.00 |
VA Doubtful or disputed receivables | 1 740.00 | 1 740.00 | | 1 740.00 |
VB VAT | 11 202.00 | 11 202.00 | | 11 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 436.00 | 436.00 | | 436.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 64 503.00 | 64 503.00 | | 64 503.00 |
VW VAT | 8 884.00 | 8 884.00 | | 8 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 54 088.00 | 54 088.00 | | 54 088.00 |
