| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 417.00 | 3 385.00 | 1 032.00 | 4 417.00 |
BJ TOTAL (I) | 4 417.00 | 3 385.00 | 1 032.00 | 4 417.00 |
BX Customers and related accounts | 15 267.00 | | 15 267.00 | 15 267.00 |
BZ Other receivables | 6 997.00 | | 6 997.00 | 6 997.00 |
CD Marketable securities | 1 600.00 | | 1 600.00 | 1 600.00 |
CF Cash and cash equivalents | 14 811.00 | | 14 811.00 | 14 811.00 |
CH Prepaid expenses | 293.00 | | 293.00 | 293.00 |
CJ TOTAL (II) | 38 968.00 | | 38 968.00 | 38 968.00 |
CO Grand total (0 to V) | 43 385.00 | 3 385.00 | 40 000.00 | 43 385.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | 150.00 | | 150.00 |
DH Retained earnings | 18 983.00 | 17 040.00 | | 18 983.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 217.00 | 1 943.00 | | 217.00 |
DL TOTAL (I) | 20 850.00 | 20 633.00 | | 20 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8.00 | 8.00 | | 8.00 |
DX Trade payables and related accounts | 1 552.00 | 6 861.00 | | 1 552.00 |
DY Tax and social security liabilities | 17 590.00 | 27 336.00 | | 17 590.00 |
EC TOTAL (IV) | 19 150.00 | 34 205.00 | | 19 150.00 |
EE Grand total (I to V) | 40 000.00 | 54 838.00 | | 40 000.00 |
EG Accrued income and payables due within one year | 19 150.00 | 34 205.00 | | 19 150.00 |
EI Including equity loans | 8.00 | | | 8.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 119 808.00 | 119 808.00 | |
FJ Net sales | | 119 808.00 | 119 808.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 119 815.00 | |
FU Purchases of raw materials and other supplies | | | 3 227.00 | |
FW Other purchases and external expenses | | | 26 269.00 | |
FX Taxes, duties, and similar payments | | | 2 276.00 | |
FY Salaries and Wages | | | 61 973.00 | |
FZ Social Security Contributions | | | 23 279.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 113.00 | |
GE Other Expenses | | | 49.00 | |
GF Total Operating Expenses (II) | | | 118 186.00 | |
GG - OPERATING RESULT (I - II) | | | 1 629.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 631.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 168.00 | 765.00 | | 1 168.00 |
HH Total exceptional expenses (VIII) | 1 168.00 | 765.00 | | 1 168.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 168.00 | -765.00 | | -1 168.00 |
HK Income tax | 245.00 | 190.00 | | 245.00 |
HL TOTAL REVENUE (I + III + V + VII) | 119 817.00 | 233 993.00 | | 119 817.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 119 599.00 | 232 050.00 | | 119 599.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 217.00 | 1 943.00 | | 217.00 |
| |
| 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 | 4 417.00 | | | 4 417.00 |
I4 DECREASES Grand Total | | | 4 417.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 417.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 417.00 | | | 4 417.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 272.00 | 1 113.00 | | 2 272.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 272.00 | 1 113.00 | | 2 272.00 |
| |
| 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 | 1 552.00 | 1 552.00 | | 1 552.00 |
8C Staff and Related Accounts | 5 439.00 | 5 439.00 | | 5 439.00 |
8D Social Security and Other Social Organizations | 11 489.00 | 11 489.00 | | 11 489.00 |
8E Income Taxes | 245.00 | 245.00 | | 245.00 |
UX Other trade receivables | 15 267.00 | 15 267.00 | | 15 267.00 |
UY Staff and related accounts | 41.00 | 41.00 | | 41.00 |
VB VAT | 6 956.00 | 6 956.00 | | 6 956.00 |
VI Group and Associates | 8.00 | 8.00 | | 8.00 |
VQ Other Taxes, Duties, and Similar Debts | 417.00 | 417.00 | | 417.00 |
VS Prepaid expenses | 293.00 | 293.00 | | 293.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 557.00 | 22 557.00 | | 22 557.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 150.00 | 19 150.00 | | 19 150.00 |
