| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 690.00 | 6 690.00 | | 6 690.00 |
BJ TOTAL (I) | 6 690.00 | 6 690.00 | | 6 690.00 |
BX Customers and related accounts | 43 836.00 | | 43 836.00 | 43 836.00 |
BZ Other receivables | 405.00 | | 405.00 | 405.00 |
CF Cash and cash equivalents | 86 340.00 | | 86 340.00 | 86 340.00 |
CH Prepaid expenses | 704.00 | | 704.00 | 704.00 |
CJ TOTAL (II) | 131 285.00 | | 131 285.00 | 131 285.00 |
CO Grand total (0 to V) | 137 975.00 | 6 690.00 | 131 285.00 | 137 975.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 72 047.00 | 57 956.00 | | 72 047.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 617.00 | 14 091.00 | | 11 617.00 |
DL TOTAL (I) | 105 664.00 | 94 047.00 | | 105 664.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | 21.00 | | 20.00 |
DX Trade payables and related accounts | 10 404.00 | 13 288.00 | | 10 404.00 |
DY Tax and social security liabilities | 14 942.00 | 12 170.00 | | 14 942.00 |
EA Other liabilities | 255.00 | 255.00 | | 255.00 |
EC TOTAL (IV) | 25 621.00 | 25 734.00 | | 25 621.00 |
EE Grand total (I to V) | 131 285.00 | 119 781.00 | | 131 285.00 |
EG Accrued income and payables due within one year | 25 621.00 | 25 734.00 | | 25 621.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 20.00 | 21.00 | | 20.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 509.00 | | 11 509.00 | 11 509.00 |
FG Production sold - services | 29 030.00 | | 29 030.00 | 29 030.00 |
FJ Net sales | 40 539.00 | | 40 539.00 | 40 539.00 |
FR Total operating income (I) | | | 40 539.00 | |
FS Purchases of goods (including customs duties) | | | 10 358.00 | |
FW Other purchases and external expenses | | | 2 740.00 | |
FX Taxes, duties, and similar payments | | | 1 057.00 | |
FY Salaries and Wages | | | 9 147.00 | |
FZ Social Security Contributions | | | 3 569.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 26 872.00 | |
GG - OPERATING RESULT (I - II) | | | 13 667.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 51.00 | | |
HH Total exceptional expenses (VIII) | | 51.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -51.00 | | |
HK Income tax | 2 050.00 | 2 496.00 | | 2 050.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 539.00 | 49 590.00 | | 40 539.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 922.00 | 35 499.00 | | 28 922.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 617.00 | 14 091.00 | | 11 617.00 |
| |
| 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 | 6 690.00 | | | 6 690.00 |
I4 DECREASES Grand Total | | | 6 690.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 690.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 690.00 | | | 6 690.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 690.00 | | | 6 690.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 690.00 | | | 6 690.00 |
| |
| 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 | 10 404.00 | 10 404.00 | | 10 404.00 |
8C Staff and Related Accounts | 1 522.00 | 1 522.00 | | 1 522.00 |
8D Social Security and Other Social Organizations | 322.00 | 322.00 | | 322.00 |
8E Income Taxes | 2 050.00 | 2 050.00 | | 2 050.00 |
8K Other liabilities (including liabilities related to repo transactions) | 255.00 | 255.00 | | 255.00 |
UX Other trade receivables | 43 836.00 | 43 836.00 | | 43 836.00 |
VB VAT | 405.00 | 405.00 | | 405.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VQ Other Taxes, Duties, and Similar Debts | 254.00 | 254.00 | | 254.00 |
VS Prepaid expenses | 704.00 | 704.00 | | 704.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 945.00 | 44 945.00 | | 44 945.00 |
VW VAT | 10 793.00 | 10 793.00 | | 10 793.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 621.00 | 25 621.00 | | 25 621.00 |
