| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 629.00 | 2 629.00 | | 2 629.00 |
BJ TOTAL (I) | 2 629.00 | 2 629.00 | | 2 629.00 |
BX Customers and related accounts | 593 383.00 | | 593 383.00 | 593 383.00 |
BZ Other receivables | 5 685.00 | | 5 685.00 | 5 685.00 |
CF Cash and cash equivalents | 9 320.00 | | 9 320.00 | 9 320.00 |
CJ TOTAL (II) | 608 388.00 | | 608 388.00 | 608 388.00 |
CO Grand total (0 to V) | 611 017.00 | 2 629.00 | 608 388.00 | 611 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DG Other reserves | 338 820.00 | 332 519.00 | | 338 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 664.00 | 176 301.00 | | 18 664.00 |
DL TOTAL (I) | 375 084.00 | 526 420.00 | | 375 084.00 |
DV Miscellaneous Loans and Financial Debts (4) | 177 258.00 | 17 962.00 | | 177 258.00 |
DX Trade payables and related accounts | 9 030.00 | 7 620.00 | | 9 030.00 |
DY Tax and social security liabilities | 47 016.00 | 43 639.00 | | 47 016.00 |
EC TOTAL (IV) | 233 304.00 | 69 221.00 | | 233 304.00 |
EE Grand total (I to V) | 608 388.00 | 595 641.00 | | 608 388.00 |
EG Accrued income and payables due within one year | 233 304.00 | 69 221.00 | | 233 304.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 255 591.00 | | 255 591.00 | 255 591.00 |
FJ Net sales | 255 591.00 | | 255 591.00 | 255 591.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 255 592.00 | |
FW Other purchases and external expenses | | | 228 706.00 | |
FX Taxes, duties, and similar payments | | | 961.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 229 670.00 | |
GG - OPERATING RESULT (I - II) | | | 25 922.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 922.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 258.00 | 68 562.00 | | 7 258.00 |
HL TOTAL REVENUE (I + III + V + VII) | 255 592.00 | 480 881.00 | | 255 592.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 236 928.00 | 304 581.00 | | 236 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 664.00 | 176 301.00 | | 18 664.00 |
HP References: Equipment leasing | 2 380.00 | 2 380.00 | | 2 380.00 |
| |
| 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 | 2 629.00 | | | 2 629.00 |
I4 DECREASES Grand Total | | | 2 629.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 629.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 629.00 | | | 2 629.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 629.00 | | | 2 629.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 629.00 | | | 2 629.00 |
| |
| 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 | 9 030.00 | 9 030.00 | | 9 030.00 |
UX Other trade receivables | 593 383.00 | 593 383.00 | | 593 383.00 |
VB VAT | 5 685.00 | 5 685.00 | | 5 685.00 |
VI Group and Associates | 177 258.00 | 177 258.00 | | 177 258.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 599 068.00 | 599 068.00 | | 599 068.00 |
VW VAT | 47 016.00 | 47 016.00 | | 47 016.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 233 304.00 | 233 304.00 | | 233 304.00 |
