| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 95 500.00 | | 95 500.00 | 95 500.00 |
BX Customers and related accounts | 25 260.00 | | 25 260.00 | 25 260.00 |
BZ Other receivables | 30 403.00 | | 30 403.00 | 30 403.00 |
CF Cash and cash equivalents | 16 459.00 | | 16 459.00 | 16 459.00 |
CJ TOTAL (II) | 72 122.00 | | 72 122.00 | 72 122.00 |
CO Grand total (0 to V) | 167 622.00 | | 167 622.00 | 167 622.00 |
CU Other investments | 95 500.00 | | 95 500.00 | 95 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 78 500.00 | 78 500.00 | | 78 500.00 |
DD Legal reserve (1) | 7 850.00 | 7 850.00 | | 7 850.00 |
DG Other reserves | 19 145.00 | 15 673.00 | | 19 145.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 791.00 | 3 472.00 | | 6 791.00 |
DL TOTAL (I) | 112 286.00 | 105 495.00 | | 112 286.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 512.00 | 30 015.00 | | 30 512.00 |
DX Trade payables and related accounts | 1 458.00 | 1 182.00 | | 1 458.00 |
DY Tax and social security liabilities | 18 365.00 | 18 065.00 | | 18 365.00 |
DZ Fixed asset liabilities and related accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
EC TOTAL (IV) | 55 335.00 | 54 263.00 | | 55 335.00 |
EE Grand total (I to V) | 167 622.00 | 159 758.00 | | 167 622.00 |
EG Accrued income and payables due within one year | 55 335.00 | 54 263.00 | | 55 335.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 91 050.00 | | 91 050.00 | 91 050.00 |
FJ Net sales | 91 050.00 | | 91 050.00 | 91 050.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 672.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 91 731.00 | |
FW Other purchases and external expenses | | | 6 234.00 | |
FX Taxes, duties, and similar payments | | | 934.00 | |
FY Salaries and Wages | | | 52 283.00 | |
FZ Social Security Contributions | | | 24 238.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 83 693.00 | |
GG - OPERATING RESULT (I - II) | | | 8 038.00 | |
GK Income from other securities and fixed asset receivables | | | 954.00 | |
GP Total financial income (V) | | | 954.00 | |
GR Interest and similar expenses | | | 596.00 | |
GU Total financial expenses (VI) | | | 596.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 357.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 395.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 672.00 | | | 672.00 |
HF Exceptional expenses on capital transactions | 623.00 | | | 623.00 |
HH Total exceptional expenses (VIII) | 623.00 | | | 623.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -623.00 | | | -623.00 |
HK Income tax | 981.00 | 613.00 | | 981.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 686.00 | 42 582.00 | | 92 686.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 894.00 | 39 109.00 | | 85 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 791.00 | 3 472.00 | | 6 791.00 |
| |
| 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 | 95 500.00 | | | 95 500.00 |
I3 DECREASES Total Financial Fixed Assets | | | 95 500.00 | |
I4 DECREASES Grand Total | | | 95 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 95 500.00 | | | 95 500.00 |
| |
| 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 | 1 458.00 | 1 458.00 | | 1 458.00 |
8C Staff and Related Accounts | 3 007.00 | 3 007.00 | | 3 007.00 |
8D Social Security and Other Social Organizations | 12 110.00 | 12 110.00 | | 12 110.00 |
8E Income Taxes | 211.00 | 211.00 | | 211.00 |
8J Fixed Asset Liabilities and Related Accounts | 5 000.00 | 5 000.00 | | 5 000.00 |
UX Other trade receivables | 25 260.00 | 25 260.00 | | 25 260.00 |
VB VAT | 296.00 | 296.00 | | 296.00 |
VC Group and associates | 30 107.00 | 30 107.00 | | 30 107.00 |
VI Group and Associates | 30 512.00 | 30 512.00 | | 30 512.00 |
VQ Other Taxes, Duties, and Similar Debts | 223.00 | 223.00 | | 223.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 663.00 | 55 663.00 | | 55 663.00 |
VW VAT | 2 813.00 | 2 813.00 | | 2 813.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 335.00 | 55 335.00 | | 55 335.00 |
