| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 265.00 | 4 342.00 | 923.00 | 5 265.00 |
BJ TOTAL (I) | 5 265.00 | 4 342.00 | 923.00 | 5 265.00 |
BX Customers and related accounts | 4 200.00 | | 4 200.00 | 4 200.00 |
BZ Other receivables | 320.00 | | 320.00 | 320.00 |
CF Cash and cash equivalents | 15 630.00 | | 15 630.00 | 15 630.00 |
CJ TOTAL (II) | 20 151.00 | | 20 151.00 | 20 151.00 |
CO Grand total (0 to V) | 25 416.00 | 4 342.00 | 21 073.00 | 25 416.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DG Other reserves | 13 555.00 | 12 938.00 | | 13 555.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 161.00 | 617.00 | | 161.00 |
DL TOTAL (I) | 15 366.00 | 15 205.00 | | 15 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 29.00 | | 84.00 |
DX Trade payables and related accounts | 1 734.00 | 1 614.00 | | 1 734.00 |
DY Tax and social security liabilities | 3 890.00 | 1 837.00 | | 3 890.00 |
EC TOTAL (IV) | 5 707.00 | 3 479.00 | | 5 707.00 |
EE Grand total (I to V) | 21 073.00 | 18 684.00 | | 21 073.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 400.00 | | 40 400.00 | 40 400.00 |
FJ Net sales | 40 400.00 | | 40 400.00 | 40 400.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 40 403.00 | |
FW Other purchases and external expenses | | | 27 219.00 | |
FX Taxes, duties, and similar payments | | | 463.00 | |
FY Salaries and Wages | | | 8 359.00 | |
FZ Social Security Contributions | | | 2 604.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 247.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 39 898.00 | |
GG - OPERATING RESULT (I - II) | | | 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 316.00 | 1 676.00 | | 316.00 |
HH Total exceptional expenses (VIII) | 316.00 | 1 676.00 | | 316.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -316.00 | -1 676.00 | | -316.00 |
HK Income tax | 28.00 | 109.00 | | 28.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 403.00 | 31 559.00 | | 40 403.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 40 243.00 | 30 942.00 | | 40 243.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 161.00 | 617.00 | | 161.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 095.00 | 1 247.00 | | 3 095.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 095.00 | 1 247.00 | | 3 095.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 84.00 | | | 84.00 |
8B Suppliers and Related Accounts | 1 734.00 | 1 734.00 | | 1 734.00 |
8D Social Security and Other Social Organizations | 3 890.00 | 3 890.00 | | 3 890.00 |
VS Prepaid expenses | 4 521.00 | 4 521.00 | | 4 521.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 521.00 | 4 521.00 | | 4 521.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 707.00 | 5 624.00 | | 5 707.00 |
