| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 450.00 | 1 450.00 | | 1 450.00 |
AT Other tangible assets | 10 717.00 | 9 425.00 | 1 292.00 | 10 717.00 |
BH Other financial assets | 88.00 | | 88.00 | 88.00 |
BJ TOTAL (I) | 12 256.00 | 10 875.00 | 1 380.00 | 12 256.00 |
BX Customers and related accounts | 17 382.00 | | 17 382.00 | 17 382.00 |
BZ Other receivables | 2 945.00 | | 2 945.00 | 2 945.00 |
CF Cash and cash equivalents | 98 993.00 | | 98 993.00 | 98 993.00 |
CH Prepaid expenses | 864.00 | | 864.00 | 864.00 |
CJ TOTAL (II) | 120 185.00 | | 120 185.00 | 120 185.00 |
CO Grand total (0 to V) | 132 440.00 | 10 875.00 | 121 565.00 | 132 440.00 |
| |
| 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 | -4 867.00 | -22 249.00 | | -4 867.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 53 234.00 | 17 382.00 | | 53 234.00 |
DL TOTAL (I) | 56 752.00 | 3 517.00 | | 56 752.00 |
DU Loans and Debts from Credit Institutions (3) | 20 000.00 | 20 000.00 | | 20 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 176.00 | 4 176.00 | | 4 176.00 |
DX Trade payables and related accounts | 5 195.00 | 1 425.00 | | 5 195.00 |
DY Tax and social security liabilities | 35 441.00 | 28 103.00 | | 35 441.00 |
EC TOTAL (IV) | 64 812.00 | 53 704.00 | | 64 812.00 |
EE Grand total (I to V) | 121 565.00 | 57 221.00 | | 121 565.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 181 452.00 | | 181 452.00 | 181 452.00 |
FJ Net sales | 181 452.00 | | 181 452.00 | 181 452.00 |
FO Operating subsidies | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 181 455.00 | |
FW Other purchases and external expenses | | | 57 543.00 | |
FX Taxes, duties, and similar payments | | | 731.00 | |
FY Salaries and Wages | | | 42 265.00 | |
FZ Social Security Contributions | | | 21 669.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 417.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 122 625.00 | |
GG - OPERATING RESULT (I - II) | | | 58 830.00 | |
GR Interest and similar expenses | | | 31.00 | |
GU Total financial expenses (VI) | | | 31.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -31.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 58 799.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 17.00 | 135.00 | | 17.00 |
HH Total exceptional expenses (VIII) | 17.00 | 135.00 | | 17.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -17.00 | -135.00 | | -17.00 |
HK Income tax | 5 548.00 | | | 5 548.00 |
HL TOTAL REVENUE (I + III + V + VII) | 181 455.00 | 140 718.00 | | 181 455.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 128 221.00 | 123 337.00 | | 128 221.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 53 234.00 | 17 382.00 | | 53 234.00 |
| |
| 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 | 13 103.00 | | 1 310.00 | 13 103.00 |
I3 DECREASES Total Financial Fixed Assets | | | 88.00 | |
I4 DECREASES Grand Total | | 2 157.00 | 12 256.00 | |
IO DECREASES Total including other intangible assets | | | 1 450.00 | |
IY DECREASES Total Tangible Fixed Assets | | 2 157.00 | 10 717.00 | |
KD ACQUISITIONS Total including other intangible assets | 1 450.00 | | | 1 450.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 565.00 | | 1 310.00 | 11 565.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 88.00 | | | 88.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 12 616.00 | 417.00 | 2 157.00 | 12 616.00 |
PE DEPRECIATION Total including other intangible assets | 1 450.00 | | | 1 450.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 166.00 | 417.00 | 2 157.00 | 11 166.00 |
| |
| 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 | 5 195.00 | 5 195.00 | | 5 195.00 |
8D Social Security and Other Social Organizations | 21 860.00 | 21 860.00 | | 21 860.00 |
8E Income Taxes | 5 548.00 | 5 548.00 | | 5 548.00 |
UT Other financial assets | 88.00 | | 88.00 | 88.00 |
UX Other trade receivables | 17 382.00 | 17 382.00 | | 17 382.00 |
VB VAT | 2 945.00 | 2 945.00 | | 2 945.00 |
VH Loans with a maturity of more than one year at origin | 20 000.00 | 20 000.00 | | 20 000.00 |
VI Group and Associates | 4 176.00 | 4 176.00 | | 4 176.00 |
VS Prepaid expenses | 864.00 | 864.00 | | 864.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 279.00 | 21 191.00 | 88.00 | 21 279.00 |
VW VAT | 8 033.00 | 8 033.00 | | 8 033.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 64 813.00 | 64 813.00 | | 64 813.00 |
