| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 848.00 | 1 734.00 | 114.00 | 1 848.00 |
BJ TOTAL (I) | 1 848.00 | 1 734.00 | 114.00 | 1 848.00 |
BX Customers and related accounts | 3 487.00 | | 3 487.00 | 3 487.00 |
BZ Other receivables | 4 017.00 | | 4 017.00 | 4 017.00 |
CF Cash and cash equivalents | 7 015.00 | | 7 015.00 | 7 015.00 |
CJ TOTAL (II) | 14 520.00 | | 14 520.00 | 14 520.00 |
CO Grand total (0 to V) | 16 368.00 | 1 734.00 | 14 634.00 | 16 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 21.00 | 3 386.00 | | 21.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 783.00 | 23 634.00 | | 3 783.00 |
DL TOTAL (I) | 8 203.00 | 31 421.00 | | 8 203.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 461.00 | 3 215.00 | | 3 461.00 |
DX Trade payables and related accounts | 2 388.00 | 3 037.00 | | 2 388.00 |
DY Tax and social security liabilities | 581.00 | 2 897.00 | | 581.00 |
EC TOTAL (IV) | 6 431.00 | 9 149.00 | | 6 431.00 |
EE Grand total (I to V) | 14 634.00 | 40 569.00 | | 14 634.00 |
EG Accrued income and payables due within one year | 6 431.00 | 9 149.00 | | 6 431.00 |
EI Including equity loans | 3 461.00 | | | 3 461.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 019.00 | | 25 019.00 | 25 019.00 |
FJ Net sales | 25 019.00 | | 25 019.00 | 25 019.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 019.00 | |
FW Other purchases and external expenses | | | 19 875.00 | |
FX Taxes, duties, and similar payments | | | 362.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 326.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 20 569.00 | |
GG - OPERATING RESULT (I - II) | | | 4 451.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 451.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 668.00 | 4 171.00 | | 668.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 019.00 | 59 151.00 | | 25 019.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 237.00 | 35 517.00 | | 21 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 783.00 | 23 634.00 | | 3 783.00 |
| |
| 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 | 1 848.00 | | | 1 848.00 |
I4 DECREASES Grand Total | | | 1 848.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 848.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 848.00 | | | 1 848.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 408.00 | 326.00 | | 1 408.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 408.00 | 326.00 | | 1 408.00 |
| |
| 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 | 2 388.00 | 2 388.00 | | 2 388.00 |
8D Social Security and Other Social Organizations | 581.00 | 581.00 | | 581.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 461.00 | 3 461.00 | | 3 461.00 |
VS Prepaid expenses | 7 505.00 | 7 505.00 | | 7 505.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 505.00 | 7 505.00 | | 7 505.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 431.00 | 6 431.00 | | 6 431.00 |
