| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 895.00 | 2 600.00 | 294.00 | 2 895.00 |
AT Other tangible assets | 2 344.00 | 2 344.00 | | 2 344.00 |
BJ TOTAL (I) | 5 238.00 | 4 944.00 | 294.00 | 5 238.00 |
BX Customers and related accounts | 31 358.00 | | 31 358.00 | 31 358.00 |
BZ Other receivables | 2 044.00 | | 2 044.00 | 2 044.00 |
CF Cash and cash equivalents | 41 093.00 | | 41 093.00 | 41 093.00 |
CH Prepaid expenses | 30.00 | | 30.00 | 30.00 |
CJ TOTAL (II) | 74 525.00 | | 74 525.00 | 74 525.00 |
CO Grand total (0 to V) | 79 763.00 | 4 944.00 | 74 819.00 | 79 763.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 8 906.00 | 6 691.00 | | 8 906.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 641.00 | 35 215.00 | | 36 641.00 |
DL TOTAL (I) | 54 347.00 | 50 706.00 | | 54 347.00 |
DU Loans and Debts from Credit Institutions (3) | 57.00 | 53.00 | | 57.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 743.00 | 2 358.00 | | 2 743.00 |
DX Trade payables and related accounts | 5 370.00 | 683.00 | | 5 370.00 |
DY Tax and social security liabilities | 12 302.00 | 4 028.00 | | 12 302.00 |
EC TOTAL (IV) | 20 472.00 | 7 121.00 | | 20 472.00 |
EE Grand total (I to V) | 74 819.00 | 57 827.00 | | 74 819.00 |
EG Accrued income and payables due within one year | 20 472.00 | 7 121.00 | | 20 472.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 57.00 | 53.00 | | 57.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 92 462.00 | | 92 462.00 | 92 462.00 |
FJ Net sales | 92 462.00 | | 92 462.00 | 92 462.00 |
FQ Other income | | | 8.00 | |
FR Total operating income (I) | | | 92 470.00 | |
FW Other purchases and external expenses | | | 27 808.00 | |
FX Taxes, duties, and similar payments | | | 748.00 | |
FY Salaries and Wages | | | 16 368.00 | |
FZ Social Security Contributions | | | 2 955.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 579.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 48 463.00 | |
GG - OPERATING RESULT (I - II) | | | 44 007.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 007.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 366.00 | 6 812.00 | | 7 366.00 |
HL TOTAL REVENUE (I + III + V + VII) | 92 470.00 | 92 860.00 | | 92 470.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 829.00 | 57 645.00 | | 55 829.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 641.00 | 35 215.00 | | 36 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 365.00 | 579.00 | | 4 365.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 365.00 | 579.00 | | 4 365.00 |
| |
| 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 | 5 370.00 | 5 370.00 | | 5 370.00 |
8D Social Security and Other Social Organizations | 12 302.00 | 12 302.00 | | 12 302.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 743.00 | 2 743.00 | | 2 743.00 |
VG Loans with a maturity of up to one year at origin | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 33 432.00 | 33 432.00 | | 33 432.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 432.00 | 33 432.00 | | 33 432.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 472.00 | 20 472.00 | | 20 472.00 |
