| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 4 630.00 | | 4 630.00 | 4 630.00 |
AT Other tangible assets | 31 343.00 | 19 738.00 | 11 605.00 | 31 343.00 |
BJ TOTAL (I) | 35 973.00 | 19 738.00 | 16 235.00 | 35 973.00 |
BX Customers and related accounts | 10 638.00 | | 10 638.00 | 10 638.00 |
BZ Other receivables | 9 578.00 | | 9 578.00 | 9 578.00 |
CF Cash and cash equivalents | 177 135.00 | | 177 135.00 | 177 135.00 |
CJ TOTAL (II) | 197 351.00 | | 197 351.00 | 197 351.00 |
CO Grand total (0 to V) | 233 323.00 | 19 738.00 | 213 586.00 | 233 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DD Legal reserve (1) | 6 000.00 | 6 000.00 | | 6 000.00 |
DE Statutory or contractual reserves | 96 795.00 | 96 795.00 | | 96 795.00 |
DG Other reserves | 20 324.00 | | | 20 324.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 657.00 | 26 324.00 | | 657.00 |
DL TOTAL (I) | 183 777.00 | 189 119.00 | | 183 777.00 |
DU Loans and Debts from Credit Institutions (3) | 59.00 | 62.00 | | 59.00 |
DV Miscellaneous Loans and Financial Debts (4) | 118.00 | | | 118.00 |
DX Trade payables and related accounts | 13 023.00 | 12 533.00 | | 13 023.00 |
DY Tax and social security liabilities | 16 610.00 | 44 642.00 | | 16 610.00 |
EC TOTAL (IV) | 29 809.00 | 57 237.00 | | 29 809.00 |
EE Grand total (I to V) | 213 586.00 | 246 356.00 | | 213 586.00 |
EG Accrued income and payables due within one year | 29 809.00 | 57 237.00 | | 29 809.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 59.00 | 62.00 | | 59.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 95 883.00 | | 95 883.00 | 95 883.00 |
FJ Net sales | 95 883.00 | | 95 883.00 | 95 883.00 |
FN Capitalized production | | | | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 95 898.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 24 604.00 | |
FX Taxes, duties, and similar payments | | | 2 196.00 | |
FY Salaries and Wages | | | 48 603.00 | |
FZ Social Security Contributions | | | 17 585.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 11 293.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 104 282.00 | |
GG - OPERATING RESULT (I - II) | | | -8 384.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 26 000.00 | 15 000.00 | | 26 000.00 |
HD Total exceptional income (VII) | 26 000.00 | 15 000.00 | | 26 000.00 |
HF Exceptional expenses on capital transactions | 16 867.00 | | | 16 867.00 |
HH Total exceptional expenses (VIII) | 16 867.00 | | | 16 867.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 9 133.00 | 15 000.00 | | 9 133.00 |
HK Income tax | 92.00 | 8 488.00 | | 92.00 |
HL TOTAL REVENUE (I + III + V + VII) | 121 898.00 | 243 987.00 | | 121 898.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 121 241.00 | 217 663.00 | | 121 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 657.00 | 26 324.00 | | 657.00 |
| |
| 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 | 35 973.00 | | 22 000.00 | 35 973.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | -3.00 | | |
I4 DECREASES Grand Total | | 22 000.00 | 35 973.00 | |
IO DECREASES Total including other intangible assets | | | 4 630.00 | |
IY DECREASES Total Tangible Fixed Assets | | 22 000.00 | 31 343.00 | |
KD ACQUISITIONS Total including other intangible assets | 4 630.00 | | | 4 630.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 31 343.00 | | 22 000.00 | 31 343.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 13 578.00 | 11 293.00 | 5 133.00 | 13 578.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 13 578.00 | 11 293.00 | 5 133.00 | 13 578.00 |
| |
| 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 | 13 023.00 | 13 023.00 | | 13 023.00 |
8C Staff and Related Accounts | 4 925.00 | 4 925.00 | | 4 925.00 |
8D Social Security and Other Social Organizations | 2 991.00 | 2 991.00 | | 2 991.00 |
UX Other trade receivables | 10 638.00 | 10 638.00 | | 10 638.00 |
VB VAT | 1 714.00 | 1 714.00 | | 1 714.00 |
VG Loans with a maturity of up to one year at origin | 59.00 | 59.00 | | 59.00 |
VI Group and Associates | 118.00 | 118.00 | | 118.00 |
VM Income taxes | 7 864.00 | 7 864.00 | | 7 864.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 192.00 | 1 192.00 | | 1 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 216.00 | 20 216.00 | | 20 216.00 |
VW VAT | 7 502.00 | 7 502.00 | | 7 502.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 809.00 | 29 809.00 | | 29 809.00 |
