| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 15 451.00 | 14 393.00 | 1 058.00 | 15 451.00 |
BJ TOTAL (I) | 15 451.00 | 14 393.00 | 1 058.00 | 15 451.00 |
BX Customers and related accounts | 9 500.00 | | 9 500.00 | 9 500.00 |
CF Cash and cash equivalents | 14 797.00 | | 14 797.00 | 14 797.00 |
CJ TOTAL (II) | 24 297.00 | | 24 297.00 | 24 297.00 |
CO Grand total (0 to V) | 39 747.00 | 14 393.00 | 25 355.00 | 39 747.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DG Other reserves | 9 048.00 | | | 9 048.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 610.00 | | | 610.00 |
DL TOTAL (I) | 18 043.00 | | | 18 043.00 |
DV Miscellaneous Loans and Financial Debts (4) | 229.00 | | | 229.00 |
DX Trade payables and related accounts | 1 607.00 | | | 1 607.00 |
DY Tax and social security liabilities | 108.00 | | | 108.00 |
EA Other liabilities | 5 368.00 | | | 5 368.00 |
EC TOTAL (IV) | 7 312.00 | | | 7 312.00 |
EE Grand total (I to V) | 25 355.00 | | | 25 355.00 |
EG Accrued income and payables due within one year | 7 312.00 | | | 7 312.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 396.00 | | 74 396.00 | 74 396.00 |
FJ Net sales | 74 396.00 | | 74 396.00 | 74 396.00 |
FR Total operating income (I) | | | 74 396.00 | |
FW Other purchases and external expenses | | | 71 271.00 | |
FX Taxes, duties, and similar payments | | | 2 095.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 248.00 | |
GE Other Expenses | | | 10.00 | |
GF Total Operating Expenses (II) | | | 73 624.00 | |
GG - OPERATING RESULT (I - II) | | | 772.00 | |
GR Interest and similar expenses | | | 54.00 | |
GU Total financial expenses (VI) | | | 54.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -54.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 718.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 108.00 | | | 108.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 396.00 | | | 74 396.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 786.00 | | | 73 786.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 610.00 | | | 610.00 |
| |
| 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 | 14 515.00 | | 936.00 | 14 515.00 |
I4 DECREASES Grand Total | | | 15 451.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 451.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 515.00 | | 936.00 | 14 515.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 145.00 | 248.00 | | 14 145.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 145.00 | 248.00 | | 14 145.00 |
| |
| 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 | 1 607.00 | 1 607.00 | | 1 607.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 705.00 | 5 705.00 | | 5 705.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 312.00 | 7 312.00 | | 7 312.00 |
