| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 000.00 | | 1 000.00 | 1 000.00 |
AP Buildings | 2 500.00 | 2 500.00 | | 2 500.00 |
AR Technical installations, industrial equipment and tools | 1 061.00 | 1 061.00 | | 1 061.00 |
AT Other tangible assets | 6 812.00 | 5 323.00 | 1 489.00 | 6 812.00 |
BJ TOTAL (I) | 11 373.00 | 8 884.00 | 2 489.00 | 11 373.00 |
BX Customers and related accounts | 122 608.00 | 34 381.00 | 88 227.00 | 122 608.00 |
BZ Other receivables | 2 292.00 | | 2 292.00 | 2 292.00 |
CF Cash and cash equivalents | 17 060.00 | | 17 060.00 | 17 060.00 |
CH Prepaid expenses | 3 138.00 | | 3 138.00 | 3 138.00 |
CJ TOTAL (II) | 145 098.00 | 34 381.00 | 110 717.00 | 145 098.00 |
CO Grand total (0 to V) | 156 471.00 | 43 265.00 | 113 206.00 | 156 471.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 45 926.00 | | | 45 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 469.00 | | | 1 469.00 |
DL TOTAL (I) | 63 895.00 | | | 63 895.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DX Trade payables and related accounts | 10 973.00 | | | 10 973.00 |
DY Tax and social security liabilities | 36 713.00 | | | 36 713.00 |
EA Other liabilities | 1 597.00 | | | 1 597.00 |
EC TOTAL (IV) | 49 312.00 | | | 49 312.00 |
EE Grand total (I to V) | 113 206.00 | | | 113 206.00 |
EG Accrued income and payables due within one year | 49 312.00 | | | 49 312.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 005.00 | | 102 005.00 | 102 005.00 |
FJ Net sales | 102 005.00 | | 102 005.00 | 102 005.00 |
FQ Other income | | | 565.00 | |
FR Total operating income (I) | | | 102 570.00 | |
FW Other purchases and external expenses | | | 42 733.00 | |
FX Taxes, duties, and similar payments | | | 1 067.00 | |
FY Salaries and Wages | | | 36 084.00 | |
FZ Social Security Contributions | | | 14 073.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 800.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 6 326.00 | |
GE Other Expenses | | | 18.00 | |
GF Total Operating Expenses (II) | | | 101 101.00 | |
GG - OPERATING RESULT (I - II) | | | 1 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 469.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 102 570.00 | | | 102 570.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 101.00 | | | 101 101.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 469.00 | | | 1 469.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 084.00 | 800.00 | | 8 084.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 084.00 | 800.00 | | 8 084.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 28 055.00 | 6 326.00 | | 28 055.00 |
7B Total provisions for depreciation | 28 055.00 | 6 326.00 | | 28 055.00 |
| |
| 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 | 10 973.00 | 10 973.00 | | 10 973.00 |
8D Social Security and Other Social Organizations | 36 713.00 | 36 713.00 | | 36 713.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 597.00 | 1 597.00 | | 1 597.00 |
VG Loans with a maturity of up to one year at origin | 28.00 | 28.00 | | 28.00 |
VS Prepaid expenses | 128 038.00 | 128 038.00 | | 128 038.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 128 038.00 | 128 038.00 | | 128 038.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 312.00 | 49 312.00 | | 49 312.00 |
