| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 10 000.00 | 9 310.00 | 690.00 | 10 000.00 |
AT Other tangible assets | 13 855.00 | 3 030.00 | 10 825.00 | 13 855.00 |
BJ TOTAL (I) | 23 855.00 | 12 340.00 | 11 515.00 | 23 855.00 |
BX Customers and related accounts | 37 946.00 | | 37 946.00 | 37 946.00 |
BZ Other receivables | 18 208.00 | | 18 208.00 | 18 208.00 |
CF Cash and cash equivalents | 30 012.00 | | 30 012.00 | 30 012.00 |
CJ TOTAL (II) | 86 165.00 | | 86 165.00 | 86 165.00 |
CO Grand total (0 to V) | 110 020.00 | 12 340.00 | 97 680.00 | 110 020.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 16 230.00 | 16 230.00 | | 16 230.00 |
DH Retained earnings | -11 812.00 | -16 752.00 | | -11 812.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 847.00 | 4 940.00 | | 12 847.00 |
DL TOTAL (I) | 18 365.00 | 5 518.00 | | 18 365.00 |
DV Miscellaneous Loans and Financial Debts (4) | 31 278.00 | 26 282.00 | | 31 278.00 |
DX Trade payables and related accounts | 41 155.00 | 30 674.00 | | 41 155.00 |
DY Tax and social security liabilities | 6 882.00 | 1 556.00 | | 6 882.00 |
EC TOTAL (IV) | 79 315.00 | 58 512.00 | | 79 315.00 |
EE Grand total (I to V) | 97 680.00 | 64 030.00 | | 97 680.00 |
EG Accrued income and payables due within one year | | 56 591.00 | | |
EI Including equity loans | 31 278.00 | | | 31 278.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 70 390.00 | | 70 390.00 | 70 390.00 |
FJ Net sales | 70 390.00 | | 70 390.00 | 70 390.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 70 391.00 | |
FW Other purchases and external expenses | | | 48 923.00 | |
FX Taxes, duties, and similar payments | | | 424.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 199.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 547.00 | |
GG - OPERATING RESULT (I - II) | | | 17 843.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 996.00 | 1 921.00 | | 4 996.00 |
HL TOTAL REVENUE (I + III + V + VII) | 70 391.00 | 60 329.00 | | 70 391.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 57 543.00 | 55 389.00 | | 57 543.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 847.00 | 4 940.00 | | 12 847.00 |
| |
| 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 | 23 855.00 | | | 23 855.00 |
I4 DECREASES Grand Total | | | 23 855.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 23 855.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 23 855.00 | | | 23 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 141.00 | 3 199.00 | | 9 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 141.00 | 3 199.00 | | 9 141.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 25 000.00 | | | 25 000.00 |
8B Suppliers and Related Accounts | 41 155.00 | 41 155.00 | | 41 155.00 |
UX Other trade receivables | 37 946.00 | 37 946.00 | | 37 946.00 |
VB VAT | 18 208.00 | 18 208.00 | | 18 208.00 |
VI Group and Associates | 6 278.00 | 6 278.00 | | 6 278.00 |
VQ Other Taxes, Duties, and Similar Debts | 424.00 | 424.00 | | 424.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 56 153.00 | 56 153.00 | | 56 153.00 |
VW VAT | 6 458.00 | 6 458.00 | | 6 458.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 79 315.00 | 54 315.00 | | 79 315.00 |
