| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 214.00 | 2 214.00 | | 2 214.00 |
AT Other tangible assets | 763.00 | 763.00 | | 763.00 |
BJ TOTAL (I) | 2 978.00 | 2 978.00 | | 2 978.00 |
BX Customers and related accounts | 1 248.00 | | 1 248.00 | 1 248.00 |
BZ Other receivables | 81.00 | | 81.00 | 81.00 |
CF Cash and cash equivalents | 7 520.00 | | 7 520.00 | 7 520.00 |
CJ TOTAL (II) | 8 768.00 | | 8 768.00 | 8 768.00 |
CO Grand total (0 to V) | 11 746.00 | 2 978.00 | 8 768.00 | 11 746.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 3 826.00 | | | 3 826.00 |
DH Retained earnings | -5 714.00 | | | -5 714.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 651.00 | | | 1 651.00 |
DL TOTAL (I) | 7 386.00 | | | 7 386.00 |
DX Trade payables and related accounts | 429.00 | | | 429.00 |
DY Tax and social security liabilities | 952.00 | | | 952.00 |
EC TOTAL (IV) | 1 381.00 | | | 1 381.00 |
EE Grand total (I to V) | 8 768.00 | | | 8 768.00 |
EG Accrued income and payables due within one year | 1 381.00 | | | 1 381.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 965.00 | | 14 965.00 | 14 965.00 |
FG Production sold - services | 20 858.00 | | 20 858.00 | 20 858.00 |
FJ Net sales | 35 823.00 | | 35 823.00 | 35 823.00 |
FN Capitalized production | | | 42.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 730.00 | |
FQ Other income | | | 30.00 | |
FR Total operating income (I) | | | 38 584.00 | |
FS Purchases of goods (including customs duties) | | | 10 673.00 | |
FT Inventory change (goods) | | | 1 360.00 | |
FW Other purchases and external expenses | | | 5 404.00 | |
FX Taxes, duties, and similar payments | | | 408.00 | |
FY Salaries and Wages | | | 12 256.00 | |
FZ Social Security Contributions | | | 1 243.00 | |
GE Other Expenses | | | 5 461.00 | |
GF Total Operating Expenses (II) | | | 36 808.00 | |
GG - OPERATING RESULT (I - II) | | | 1 775.00 | |
GL Other interest and similar income | | | 9.00 | |
GP Total financial income (V) | | | 9.00 | |
GR Interest and similar expenses | | | 124.00 | |
GU Total financial expenses (VI) | | | 124.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -124.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 651.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 243.00 | | | 1 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 38 585.00 | | | 38 585.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 933.00 | | | 36 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 651.00 | | | 1 651.00 |
| |
| 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 | 2 978.00 | | | 2 978.00 |
I4 DECREASES Grand Total | | | 2 978.00 | |
IO DECREASES Total including other intangible assets | | | 2 214.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 764.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 214.00 | | | 2 214.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 764.00 | | | 764.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 978.00 | | | 2 978.00 |
PE DEPRECIATION Total including other intangible assets | 2 214.00 | | | 2 214.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 763.00 | | | 763.00 |
| |
| 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 | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 2 880.00 | 2 880.00 | | 2 880.00 |
VB VAT | 81.00 | 81.00 | | 81.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 248.00 | 1 248.00 | | 1 248.00 |
VW VAT | 480.00 | 480.00 | | 480.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 510.00 | 510.00 | | 510.00 |
