| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AL Advances and down payments on intangible assets. | | | | |
AT Other tangible assets | 6 508.00 | 6 508.00 | | 6 508.00 |
BH Other financial assets | 252.00 | | 252.00 | 252.00 |
BJ TOTAL (I) | 6 760.00 | 6 508.00 | 252.00 | 6 760.00 |
BX Customers and related accounts | 4 200.00 | | 4 200.00 | 4 200.00 |
BZ Other receivables | 1 357.00 | | 1 357.00 | 1 357.00 |
CF Cash and cash equivalents | 40 203.00 | | 40 203.00 | 40 203.00 |
CH Prepaid expenses | 590.00 | | 590.00 | 590.00 |
CJ TOTAL (II) | 46 350.00 | | 46 350.00 | 46 350.00 |
CO Grand total (0 to V) | 53 110.00 | 6 508.00 | 46 602.00 | 53 110.00 |
CP Shares due in less than one year | 252.00 | | | 252.00 |
CU Other investments | | | 9.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 15 821.00 | 12 977.00 | | 15 821.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 133.00 | 24 273.00 | | 22 133.00 |
DL TOTAL (I) | 39 054.00 | 38 350.00 | | 39 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 801.00 | 1 798.00 | | 1 801.00 |
DX Trade payables and related accounts | 1 208.00 | 1 633.00 | | 1 208.00 |
DY Tax and social security liabilities | 4 539.00 | 6 730.00 | | 4 539.00 |
EC TOTAL (IV) | 7 548.00 | 10 161.00 | | 7 548.00 |
EE Grand total (I to V) | 46 602.00 | 48 511.00 | | 46 602.00 |
EG Accrued income and payables due within one year | 7 548.00 | 10 161.00 | | 7 548.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 100.00 | | 88 100.00 | 88 100.00 |
FJ Net sales | 88 100.00 | | 88 100.00 | 88 100.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 88 101.00 | |
FU Purchases of raw materials and other supplies | | | 1 770.00 | |
FW Other purchases and external expenses | | | 13 828.00 | |
FX Taxes, duties, and similar payments | | | 1 333.00 | |
FY Salaries and Wages | | | 30 971.00 | |
FZ Social Security Contributions | | | 13 280.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 834.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 62 021.00 | |
GG - OPERATING RESULT (I - II) | | | 26 080.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 080.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | 25.00 | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | 25.00 | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | -25.00 | | -35.00 |
HK Income tax | 3 912.00 | 4 288.00 | | 3 912.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 101.00 | 94 700.00 | | 88 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 968.00 | 70 427.00 | | 65 968.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 133.00 | 24 273.00 | | 22 133.00 |
| |
| 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 | 6 760.00 | | | 6 760.00 |
I3 DECREASES Total Financial Fixed Assets | | | 252.00 | |
I4 DECREASES Grand Total | | | 6 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 508.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 508.00 | | | 6 508.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 252.00 | | | 252.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 674.00 | 834.00 | | 5 674.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 674.00 | 834.00 | | 5 674.00 |
| |
| 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 | 1 208.00 | 1 208.00 | | 1 208.00 |
8C Staff and Related Accounts | 2 000.00 | 2 000.00 | | 2 000.00 |
8D Social Security and Other Social Organizations | 2 539.00 | 2 539.00 | | 2 539.00 |
UT Other financial assets | 252.00 | 252.00 | | 252.00 |
UX Other trade receivables | 4 200.00 | 4 200.00 | | 4 200.00 |
VB VAT | 981.00 | 981.00 | | 981.00 |
VI Group and Associates | 1 801.00 | 1 801.00 | | 1 801.00 |
VM Income taxes | 376.00 | 376.00 | | 376.00 |
VS Prepaid expenses | 590.00 | 590.00 | | 590.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 399.00 | 6 399.00 | | 6 399.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 548.00 | 7 548.00 | | 7 548.00 |
