| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 738.00 | 4 013.00 | 725.00 | 4 738.00 |
BJ TOTAL (I) | 4 738.00 | 4 013.00 | 725.00 | 4 738.00 |
BX Customers and related accounts | 2 716.00 | | 2 716.00 | 2 716.00 |
BZ Other receivables | 2 055.00 | | 2 055.00 | 2 055.00 |
CF Cash and cash equivalents | 9 463.00 | | 9 463.00 | 9 463.00 |
CJ TOTAL (II) | 14 235.00 | | 14 235.00 | 14 235.00 |
CO Grand total (0 to V) | 18 973.00 | 4 013.00 | 14 959.00 | 18 973.00 |
| |
| 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 |
DH Retained earnings | -8 191.00 | 1 450.00 | | -8 191.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 428.00 | -9 642.00 | | 6 428.00 |
DL TOTAL (I) | -763.00 | -7 191.00 | | -763.00 |
DU Loans and Debts from Credit Institutions (3) | 668.00 | 39.00 | | 668.00 |
DV Miscellaneous Loans and Financial Debts (4) | 522.00 | 30 556.00 | | 522.00 |
DX Trade payables and related accounts | 602.00 | 270.00 | | 602.00 |
DY Tax and social security liabilities | 13 785.00 | 11 019.00 | | 13 785.00 |
EA Other liabilities | 145.00 | 145.00 | | 145.00 |
EC TOTAL (IV) | 15 723.00 | 42 029.00 | | 15 723.00 |
EE Grand total (I to V) | 14 959.00 | 34 838.00 | | 14 959.00 |
EG Accrued income and payables due within one year | 15 723.00 | 42 029.00 | | 15 723.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 668.00 | | | 668.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 731.00 | | 79 731.00 | 79 731.00 |
FJ Net sales | 79 731.00 | | 79 731.00 | 79 731.00 |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 79 739.00 | |
FW Other purchases and external expenses | | | 28 571.00 | |
FX Taxes, duties, and similar payments | | | 1 281.00 | |
FY Salaries and Wages | | | 30 990.00 | |
FZ Social Security Contributions | | | 11 490.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 953.00 | |
GE Other Expenses | | | 21.00 | |
GF Total Operating Expenses (II) | | | 73 311.00 | |
GG - OPERATING RESULT (I - II) | | | 6 428.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 428.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 79 739.00 | 58 454.00 | | 79 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 311.00 | 68 095.00 | | 73 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 428.00 | -9 642.00 | | 6 428.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 060.00 | 953.00 | | 3 060.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 060.00 | 953.00 | | 3 060.00 |
| |
| 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 | 602.00 | 602.00 | | 602.00 |
8D Social Security and Other Social Organizations | 13 785.00 | 13 785.00 | | 13 785.00 |
8K Other liabilities (including liabilities related to repo transactions) | 667.00 | 668.00 | | 667.00 |
UX Other trade receivables | 2 716.00 | 2 716.00 | | 2 716.00 |
VG Loans with a maturity of up to one year at origin | 668.00 | 668.00 | | 668.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 055.00 | 2 055.00 | | 2 055.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 771.00 | 4 771.00 | | 4 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 723.00 | 15 723.00 | | 15 723.00 |
