| |
| 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 | 1 817.00 | 1 769.00 | 48.00 | 1 817.00 |
BJ TOTAL (I) | 1 817.00 | 1 769.00 | 48.00 | 1 817.00 |
BT Goods | 1 012.00 | | 1 012.00 | 1 012.00 |
BX Customers and related accounts | 40 390.00 | 24 038.00 | 16 352.00 | 40 390.00 |
BZ Other receivables | 32 530.00 | | 32 530.00 | 32 530.00 |
CF Cash and cash equivalents | 7 843.00 | | 7 843.00 | 7 843.00 |
CJ TOTAL (II) | 81 775.00 | 24 038.00 | 57 736.00 | 81 775.00 |
CO Grand total (0 to V) | 83 591.00 | 25 807.00 | 57 784.00 | 83 591.00 |
| |
| 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 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 32 558.00 | 30 797.00 | | 32 558.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 147.00 | 1 760.00 | | 3 147.00 |
DL TOTAL (I) | 41 204.00 | 38 058.00 | | 41 204.00 |
DX Trade payables and related accounts | 9 680.00 | 9 680.00 | | 9 680.00 |
DY Tax and social security liabilities | 5 700.00 | 4 229.00 | | 5 700.00 |
EA Other liabilities | 1 200.00 | 2 200.00 | | 1 200.00 |
EC TOTAL (IV) | 16 580.00 | 16 109.00 | | 16 580.00 |
EE Grand total (I to V) | 57 784.00 | 54 167.00 | | 57 784.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 11 225.00 | | 11 225.00 | 11 225.00 |
FJ Net sales | 11 225.00 | | 11 225.00 | 11 225.00 |
FR Total operating income (I) | | | 11 225.00 | |
FS Purchases of goods (including customs duties) | | | 1 012.00 | |
FT Inventory change (goods) | | | -1 012.00 | |
FW Other purchases and external expenses | | | 6 892.00 | |
FX Taxes, duties, and similar payments | | | 287.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 345.00 | |
GF Total Operating Expenses (II) | | | 7 523.00 | |
GG - OPERATING RESULT (I - II) | | | 3 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 30.00 | | |
HH Total exceptional expenses (VIII) | | 30.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -30.00 | | |
HK Income tax | 555.00 | 311.00 | | 555.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 225.00 | 26 755.00 | | 11 225.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 078.00 | 24 995.00 | | 8 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 147.00 | 1 760.00 | | 3 147.00 |
| |
| 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 | 1 817.00 | | | 1 817.00 |
I4 DECREASES Grand Total | | | 1 817.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 817.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 817.00 | | | 1 817.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 424.00 | 345.00 | | 1 424.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 424.00 | 345.00 | | 1 424.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 24 038.00 | | | 24 038.00 |
7B Total provisions for depreciation | 24 038.00 | | | 24 038.00 |
7C Grand total | 24 038.00 | | | 24 038.00 |
| |
| 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 | 9 680.00 | 9 680.00 | | 9 680.00 |
8E Income Taxes | 555.00 | 555.00 | | 555.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 200.00 | 1 200.00 | | 1 200.00 |
UX Other trade receivables | 40 390.00 | 40 390.00 | | 40 390.00 |
VB VAT | 6 990.00 | 6 990.00 | | 6 990.00 |
VQ Other Taxes, Duties, and Similar Debts | 143.00 | 143.00 | | 143.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 25 540.00 | 25 540.00 | | 25 540.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 920.00 | 72 920.00 | | 72 920.00 |
VW VAT | 5 002.00 | 5 002.00 | | 5 002.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 580.00 | 16 580.00 | | 16 580.00 |
