| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 2 701.00 | 2 701.00 | | 2 701.00 |
AT Other tangible assets | 12 186.00 | 12 186.00 | | 12 186.00 |
BJ TOTAL (I) | 14 887.00 | 14 887.00 | | 14 887.00 |
BX Customers and related accounts | 41 220.00 | | 41 220.00 | 41 220.00 |
BZ Other receivables | 5 418.00 | | 5 418.00 | 5 418.00 |
CF Cash and cash equivalents | 3 233.00 | | 3 233.00 | 3 233.00 |
CJ TOTAL (II) | 49 870.00 | | 49 870.00 | 49 870.00 |
CO Grand total (0 to V) | 64 758.00 | 14 887.00 | 49 870.00 | 64 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 211.00 | | | 2 211.00 |
DL TOTAL (I) | 14 711.00 | | | 14 711.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 430.00 | | | 4 430.00 |
DX Trade payables and related accounts | 23 830.00 | | | 23 830.00 |
DY Tax and social security liabilities | 6 900.00 | | | 6 900.00 |
EC TOTAL (IV) | 35 159.00 | | | 35 159.00 |
EE Grand total (I to V) | 49 870.00 | | | 49 870.00 |
EG Accrued income and payables due within one year | 35 159.00 | | | 35 159.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 320.00 | | 16 320.00 | 16 320.00 |
FJ Net sales | 16 320.00 | | 16 320.00 | 16 320.00 |
FR Total operating income (I) | | | 16 320.00 | |
FW Other purchases and external expenses | | | 4 699.00 | |
FX Taxes, duties, and similar payments | | | 468.00 | |
FY Salaries and Wages | | | 8 121.00 | |
GE Other Expenses | | | 821.00 | |
GF Total Operating Expenses (II) | | | 14 109.00 | |
GG - OPERATING RESULT (I - II) | | | 2 211.00 | |
GR Interest and similar expenses | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 211.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 16 320.00 | | | 16 320.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 109.00 | | | 14 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 211.00 | | | 2 211.00 |
| |
| 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 | 14 887.00 | | | 14 887.00 |
I4 DECREASES Grand Total | | | 14 887.00 | |
IO DECREASES Total including other intangible assets | | | 2 701.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 186.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 701.00 | | | 2 701.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 186.00 | | | 12 186.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 887.00 | | | 14 887.00 |
PE DEPRECIATION Total including other intangible assets | 2 701.00 | | | 2 701.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 12 186.00 | | | 12 186.00 |
