| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 452.00 | 3 452.00 | | 3 452.00 |
AT Other tangible assets | 3 441.00 | 2 571.00 | 871.00 | 3 441.00 |
BH Other financial assets | 360.00 | | 360.00 | 360.00 |
BJ TOTAL (I) | 7 254.00 | 6 023.00 | 1 231.00 | 7 254.00 |
BT Goods | 17 500.00 | | 17 500.00 | 17 500.00 |
BX Customers and related accounts | 43 054.00 | | 43 054.00 | 43 054.00 |
BZ Other receivables | 1 627.00 | | 1 627.00 | 1 627.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 815.00 | | 815.00 | 815.00 |
CJ TOTAL (II) | 62 996.00 | | 62 996.00 | 62 996.00 |
CO Grand total (0 to V) | 70 250.00 | 6 023.00 | 64 226.00 | 70 250.00 |
CP Shares due in less than one year | 360.00 | | | 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | 8 001.00 | 2 116.00 | | 8 001.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 835.00 | 5 885.00 | | -1 835.00 |
DL TOTAL (I) | 12 766.00 | 14 601.00 | | 12 766.00 |
DU Loans and Debts from Credit Institutions (3) | 1 305.00 | | | 1 305.00 |
DV Miscellaneous Loans and Financial Debts (4) | 16 000.00 | 16 000.00 | | 16 000.00 |
DX Trade payables and related accounts | 12 792.00 | 7 899.00 | | 12 792.00 |
DY Tax and social security liabilities | 16 800.00 | 26 279.00 | | 16 800.00 |
EA Other liabilities | 4 563.00 | 5 244.00 | | 4 563.00 |
EC TOTAL (IV) | 51 460.00 | 55 423.00 | | 51 460.00 |
EE Grand total (I to V) | 64 226.00 | 70 023.00 | | 64 226.00 |
EG Accrued income and payables due within one year | 51 460.00 | 55 423.00 | | 51 460.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 1 305.00 | | | 1 305.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 588.00 | | 61 588.00 | 61 588.00 |
FJ Net sales | 61 588.00 | | 61 588.00 | 61 588.00 |
FM Inventory production | | | 10 000.00 | |
FQ Other income | | | 27.00 | |
FR Total operating income (I) | | | 71 615.00 | |
FW Other purchases and external expenses | | | 19 746.00 | |
FX Taxes, duties, and similar payments | | | 1 386.00 | |
FY Salaries and Wages | | | 38 400.00 | |
FZ Social Security Contributions | | | 15 339.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 228.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 75 100.00 | |
GG - OPERATING RESULT (I - II) | | | -3 485.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 485.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3 000.00 | | | 3 000.00 |
HD Total exceptional income (VII) | 3 000.00 | | | 3 000.00 |
HE Exceptional expenses on management operations | 1 350.00 | 1 262.00 | | 1 350.00 |
HH Total exceptional expenses (VIII) | 1 350.00 | 1 262.00 | | 1 350.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 650.00 | -1 262.00 | | 1 650.00 |
HK Income tax | | 1 187.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 615.00 | 81 808.00 | | 74 615.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 450.00 | 75 923.00 | | 76 450.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 835.00 | 5 885.00 | | -1 835.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 441.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 343.00 | | 1 099.00 | 2 343.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 360.00 | | | 360.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 795.00 | 228.00 | | 5 795.00 |
PE DEPRECIATION Total including other intangible assets | 3 452.00 | | | 3 452.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 343.00 | 228.00 | | 2 343.00 |
| |
| 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 | 12 792.00 | 12 792.00 | | 12 792.00 |
8C Staff and Related Accounts | 4 844.00 | 4 844.00 | | 4 844.00 |
8D Social Security and Other Social Organizations | 2 392.00 | 2 392.00 | | 2 392.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 563.00 | 4 563.00 | | 4 563.00 |
UT Other financial assets | 360.00 | 360.00 | | 360.00 |
UX Other trade receivables | 43 054.00 | 43 054.00 | | 43 054.00 |
VB VAT | 1 627.00 | 1 627.00 | | 1 627.00 |
VG Loans with a maturity of up to one year at origin | 1 305.00 | 1 305.00 | | 1 305.00 |
VI Group and Associates | 16 000.00 | 16 000.00 | | 16 000.00 |
VQ Other Taxes, Duties, and Similar Debts | 906.00 | 906.00 | | 906.00 |
VS Prepaid expenses | 815.00 | 815.00 | | 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 856.00 | 45 856.00 | | 45 856.00 |
VW VAT | 8 658.00 | 8 658.00 | | 8 658.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 51 460.00 | 51 460.00 | | 51 460.00 |
