| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 699.00 | 1 015.00 | 684.00 | 1 699.00 |
BJ TOTAL (I) | 1 699.00 | 1 015.00 | 684.00 | 1 699.00 |
BX Customers and related accounts | 12 116.00 | | 12 116.00 | 12 116.00 |
BZ Other receivables | 2 151.00 | | 2 151.00 | 2 151.00 |
CB Subscribed and called capital, not paid | 6 860.00 | | 6 860.00 | 6 860.00 |
CF Cash and cash equivalents | 44 770.00 | | 44 770.00 | 44 770.00 |
CJ TOTAL (II) | 65 897.00 | | 65 897.00 | 65 897.00 |
CO Grand total (0 to V) | 67 596.00 | 1 015.00 | 66 582.00 | 67 596.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 40 752.00 | 32 789.00 | | 40 752.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 098.00 | 7 963.00 | | 10 098.00 |
DL TOTAL (I) | 59 235.00 | 49 137.00 | | 59 235.00 |
DV Miscellaneous Loans and Financial Debts (4) | 336.00 | 336.00 | | 336.00 |
DX Trade payables and related accounts | 4 949.00 | 4 727.00 | | 4 949.00 |
DY Tax and social security liabilities | 2 062.00 | 4 213.00 | | 2 062.00 |
EC TOTAL (IV) | 7 347.00 | 9 276.00 | | 7 347.00 |
EE Grand total (I to V) | 66 582.00 | 58 413.00 | | 66 582.00 |
EI Including equity loans | 336.00 | | | 336.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 743.00 | | 50 743.00 | 50 743.00 |
FJ Net sales | 50 743.00 | | 50 743.00 | 50 743.00 |
FO Operating subsidies | | | 4 250.00 | |
FR Total operating income (I) | | | 54 993.00 | |
FW Other purchases and external expenses | | | 13 998.00 | |
FX Taxes, duties, and similar payments | | | 498.00 | |
FY Salaries and Wages | | | 19 100.00 | |
FZ Social Security Contributions | | | 2 742.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 566.00 | |
GE Other Expenses | | | 5 717.00 | |
GF Total Operating Expenses (II) | | | 42 621.00 | |
GG - OPERATING RESULT (I - II) | | | 12 372.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 372.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 604.00 | | |
HD Total exceptional income (VII) | | 604.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 604.00 | | |
HK Income tax | 2 274.00 | 3 495.00 | | 2 274.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 993.00 | 59 713.00 | | 54 993.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 895.00 | 51 750.00 | | 44 895.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 098.00 | 7 963.00 | | 10 098.00 |
| |
| 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 | 1 699.00 | | | 1 699.00 |
I4 DECREASES Grand Total | | | 1 699.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 699.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 699.00 | | | 1 699.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 448.00 | 566.00 | | 448.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 448.00 | 566.00 | | 448.00 |
| |
| 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 | 4 949.00 | 4 949.00 | | 4 949.00 |
8E Income Taxes | 42.00 | 42.00 | | 42.00 |
UX Other trade receivables | 12 116.00 | 12 116.00 | | 12 116.00 |
VB VAT | 529.00 | 529.00 | | 529.00 |
VC Group and associates | 6 860.00 | 6 860.00 | | 6 860.00 |
VI Group and Associates | 336.00 | 336.00 | | 336.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 610.00 | 1 610.00 | | 1 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 115.00 | 21 115.00 | | 21 115.00 |
VW VAT | 2 020.00 | 2 020.00 | | 2 020.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 347.00 | 7 347.00 | | 7 347.00 |
