| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 2 910.00 | 2 910.00 | | 2 910.00 |
BJ TOTAL (I) | 2 910.00 | 2 910.00 | | 2 910.00 |
BX Customers and related accounts | 31 836.00 | | 31 836.00 | 31 836.00 |
BZ Other receivables | 8 586.00 | | 8 586.00 | 8 586.00 |
CF Cash and cash equivalents | 21 432.00 | | 21 432.00 | 21 432.00 |
CH Prepaid expenses | 551.00 | | 551.00 | 551.00 |
CJ TOTAL (II) | 62 405.00 | | 62 405.00 | 62 405.00 |
CO Grand total (0 to V) | 65 315.00 | 2 910.00 | 62 405.00 | 65 315.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -3 991.00 | -2 747.00 | | -3 991.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 365.00 | -1 244.00 | | 4 365.00 |
DL TOTAL (I) | 5 373.00 | 1 009.00 | | 5 373.00 |
DV Miscellaneous Loans and Financial Debts (4) | 84.00 | 84.00 | | 84.00 |
DX Trade payables and related accounts | 50 023.00 | 23 288.00 | | 50 023.00 |
DY Tax and social security liabilities | 6 565.00 | 3 457.00 | | 6 565.00 |
EA Other liabilities | 360.00 | 1 320.00 | | 360.00 |
EC TOTAL (IV) | 57 032.00 | 28 149.00 | | 57 032.00 |
EE Grand total (I to V) | 62 405.00 | 29 158.00 | | 62 405.00 |
EG Accrued income and payables due within one year | 57 032.00 | 28 149.00 | | 57 032.00 |
EI Including equity loans | 84.00 | | | 84.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 167 451.00 | | 167 451.00 | 167 451.00 |
FJ Net sales | 167 451.00 | | 167 451.00 | 167 451.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 167 452.00 | |
FW Other purchases and external expenses | | | 162 583.00 | |
FX Taxes, duties, and similar payments | | | 380.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 162 963.00 | |
GG - OPERATING RESULT (I - II) | | | 4 489.00 | |
GL Other interest and similar income | | | 82.00 | |
GP Total financial income (V) | | | 82.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 82.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 207.00 | -931.00 | | 207.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 534.00 | 36 471.00 | | 167 534.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 163 170.00 | 37 716.00 | | 163 170.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 365.00 | -1 244.00 | | 4 365.00 |
| |
| 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 | 2 910.00 | | | 2 910.00 |
I4 DECREASES Grand Total | | | 2 910.00 | |
IO DECREASES Total including other intangible assets | | | 2 910.00 | |
KD ACQUISITIONS Total including other intangible assets | 2 910.00 | | | 2 910.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 910.00 | | | 2 910.00 |
PE DEPRECIATION Total including other intangible assets | 2 910.00 | | | 2 910.00 |
| |
| 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 | 50 023.00 | 50 023.00 | | 50 023.00 |
8K Other liabilities (including liabilities related to repo transactions) | 360.00 | 360.00 | | 360.00 |
UX Other trade receivables | 31 836.00 | 31 836.00 | | 31 836.00 |
VB VAT | 7 593.00 | 7 593.00 | | 7 593.00 |
VI Group and Associates | 84.00 | 84.00 | | 84.00 |
VM Income taxes | 993.00 | 993.00 | | 993.00 |
VQ Other Taxes, Duties, and Similar Debts | 259.00 | 259.00 | | 259.00 |
VS Prepaid expenses | 551.00 | 551.00 | | 551.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 973.00 | 40 973.00 | | 40 973.00 |
VW VAT | 6 306.00 | 6 306.00 | | 6 306.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 032.00 | 57 032.00 | | 57 032.00 |
