| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 319.00 | 5 908.00 | 1 411.00 | 7 319.00 |
BD Other fixed assets | 150 000.00 | | 150 000.00 | 150 000.00 |
BJ TOTAL (I) | 157 319.00 | 5 908.00 | 151 411.00 | 157 319.00 |
BX Customers and related accounts | 8 028.00 | | 8 028.00 | 8 028.00 |
BZ Other receivables | 1 029.00 | | 1 029.00 | 1 029.00 |
CF Cash and cash equivalents | 17 797.00 | | 17 797.00 | 17 797.00 |
CJ TOTAL (II) | 26 854.00 | | 26 854.00 | 26 854.00 |
CO Grand total (0 to V) | 184 173.00 | 5 908.00 | 178 265.00 | 184 173.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DG Other reserves | 88 161.00 | 92 064.00 | | 88 161.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 906.00 | 16 098.00 | | 10 906.00 |
DL TOTAL (I) | 121 068.00 | 130 161.00 | | 121 068.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 135.00 | 36 120.00 | | 21 135.00 |
DX Trade payables and related accounts | 6 136.00 | 3 736.00 | | 6 136.00 |
DY Tax and social security liabilities | 29 116.00 | 15 870.00 | | 29 116.00 |
EA Other liabilities | 811.00 | 2 811.00 | | 811.00 |
EC TOTAL (IV) | 57 198.00 | 58 536.00 | | 57 198.00 |
EE Grand total (I to V) | 178 265.00 | 188 697.00 | | 178 265.00 |
EG Accrued income and payables due within one year | 57 198.00 | 58 536.00 | | 57 198.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 165 550.00 | | 165 550.00 | 165 550.00 |
FJ Net sales | 165 550.00 | | 165 550.00 | 165 550.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FR Total operating income (I) | | | 165 550.00 | |
FW Other purchases and external expenses | | | 10 130.00 | |
FX Taxes, duties, and similar payments | | | 2 018.00 | |
FY Salaries and Wages | | | 110 366.00 | |
FZ Social Security Contributions | | | 31 433.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 212.00 | |
GF Total Operating Expenses (II) | | | 154 160.00 | |
GG - OPERATING RESULT (I - II) | | | 11 390.00 | |
GR Interest and similar expenses | | | 42.00 | |
GU Total financial expenses (VI) | | | 42.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -42.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 348.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | | 4 500.00 | | |
HA Exceptional income from management transactions | 2 073.00 | 81.00 | | 2 073.00 |
HD Total exceptional income (VII) | 2 073.00 | 81.00 | | 2 073.00 |
HE Exceptional expenses on management operations | 622.00 | 2 032.00 | | 622.00 |
HH Total exceptional expenses (VIII) | 622.00 | 2 032.00 | | 622.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1 451.00 | -1 951.00 | | 1 451.00 |
HK Income tax | 1 892.00 | | | 1 892.00 |
HL TOTAL REVENUE (I + III + V + VII) | 167 622.00 | 153 605.00 | | 167 622.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 156 716.00 | 137 507.00 | | 156 716.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 906.00 | 16 098.00 | | 10 906.00 |
| |
| 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 | 155 823.00 | | 1 496.00 | 155 823.00 |
I3 DECREASES Total Financial Fixed Assets | | | 150 000.00 | |
I4 DECREASES Grand Total | | | 157 319.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 319.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 823.00 | | 1 496.00 | 5 823.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 150 000.00 | | | 150 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 696.00 | 212.00 | | 5 696.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 696.00 | 212.00 | | 5 696.00 |
| |
| 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 | 20 000.00 | 20 000.00 | | 20 000.00 |
8B Suppliers and Related Accounts | 6 136.00 | 6 136.00 | | 6 136.00 |
8C Staff and Related Accounts | 4 631.00 | 4 631.00 | | 4 631.00 |
8D Social Security and Other Social Organizations | 17 745.00 | 17 745.00 | | 17 745.00 |
8E Income Taxes | 1 892.00 | 1 892.00 | | 1 892.00 |
8K Other liabilities (including liabilities related to repo transactions) | 811.00 | 811.00 | | 811.00 |
UX Other trade receivables | 8 028.00 | 8 028.00 | | 8 028.00 |
VB VAT | 1 029.00 | 1 029.00 | | 1 029.00 |
VI Group and Associates | 1 135.00 | 1 135.00 | | 1 135.00 |
VQ Other Taxes, Duties, and Similar Debts | 770.00 | 770.00 | | 770.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 057.00 | 9 057.00 | | 9 057.00 |
VW VAT | 4 079.00 | 4 079.00 | | 4 079.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 57 198.00 | 57 198.00 | | 57 198.00 |
