| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 910.00 | 2 910.00 | | 2 910.00 |
BJ TOTAL (I) | 2 910.00 | 2 910.00 | | 2 910.00 |
BX Customers and related accounts | 34 036.00 | | 34 036.00 | 34 036.00 |
BZ Other receivables | 7 653.00 | | 7 653.00 | 7 653.00 |
CF Cash and cash equivalents | 4 887.00 | | 4 887.00 | 4 887.00 |
CH Prepaid expenses | 838.00 | | 838.00 | 838.00 |
CJ TOTAL (II) | 47 413.00 | | 47 413.00 | 47 413.00 |
CO Grand total (0 to V) | 50 323.00 | 2 910.00 | 47 413.00 | 50 323.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -4 753.00 | -7 319.00 | | -4 753.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 006.00 | 2 566.00 | | 2 006.00 |
DL TOTAL (I) | 2 253.00 | 247.00 | | 2 253.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 84.00 | | 84.00 |
DX Trade payables and related accounts | 38 533.00 | 40 088.00 | | 38 533.00 |
DY Tax and social security liabilities | 6 183.00 | 6 099.00 | | 6 183.00 |
EA Other liabilities | 360.00 | | | 360.00 |
EC TOTAL (IV) | 45 160.00 | 46 271.00 | | 45 160.00 |
EE Grand total (I to V) | 47 413.00 | 46 517.00 | | 47 413.00 |
EG Accrued income and payables due within one year | 45 160.00 | 46 271.00 | | 45 160.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 89 790.00 | | 89 790.00 | 89 790.00 |
FJ Net sales | 89 790.00 | | 89 790.00 | 89 790.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1 100.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 90 891.00 | |
FW Other purchases and external expenses | | | 87 664.00 | |
FX Taxes, duties, and similar payments | | | 390.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1 100.00 | |
GF Total Operating Expenses (II) | | | 89 154.00 | |
GG - OPERATING RESULT (I - II) | | | 1 737.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 737.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -269.00 | | | -269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 891.00 | 99 367.00 | | 90 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 88 885.00 | 96 801.00 | | 88 885.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 006.00 | 2 566.00 | | 2 006.00 |
| |
| 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 | 2 910.00 | | | 2 910.00 |
I4 DECREASES Grand Total | | | 2 910.00 | |
IO DECREASES Total including other intangible assets | | | 2 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 910.00 | | | 2 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 910.00 | | | 2 910.00 |
PE DEPRECIATION Total including other intangible assets | 2 910.00 | | | 2 910.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 1 100.00 | | 1 100.00 | 1 100.00 |
7B Total provisions for depreciation | 1 100.00 | | 1 100.00 | 1 100.00 |
7C Grand total | 1 100.00 | | 1 100.00 | 1 100.00 |
UG - Financial | | | 1 100.00 | |
| |
| 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 | 38 533.00 | 38 533.00 | | 38 533.00 |
8K Other liabilities (including liabilities related to repo transactions) | 360.00 | 360.00 | | 360.00 |
UX Other trade receivables | 34 036.00 | 34 036.00 | | 34 036.00 |
VB VAT | 6 424.00 | 6 424.00 | | 6 424.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VM Income taxes | 269.00 | 269.00 | | 269.00 |
VQ Other Taxes, Duties, and Similar Debts | 262.00 | 262.00 | | 262.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 960.00 | 960.00 | | 960.00 |
VS Prepaid expenses | 838.00 | 838.00 | | 838.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 526.00 | 42 526.00 | | 42 526.00 |
VW VAT | 5 921.00 | 5 921.00 | | 5 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 45 160.00 | 45 160.00 | | 45 160.00 |
