| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 000.00 | | 1 000.00 | 1 000.00 |
AP Buildings | 2 500.00 | 2 500.00 | | 2 500.00 |
AR Technical installations, industrial equipment and tools | 1 061.00 | 1 061.00 | | 1 061.00 |
AT Other tangible assets | 6 812.00 | 6 812.00 | | 6 812.00 |
BJ TOTAL (I) | 11 373.00 | 10 373.00 | 1 000.00 | 11 373.00 |
BX Customers and related accounts | 37 800.00 | | 37 800.00 | 37 800.00 |
BZ Other receivables | 2 753.00 | | 2 753.00 | 2 753.00 |
CF Cash and cash equivalents | 51 560.00 | | 51 560.00 | 51 560.00 |
CJ TOTAL (II) | 92 112.00 | | 92 112.00 | 92 112.00 |
CO Grand total (0 to V) | 103 485.00 | 10 373.00 | 93 112.00 | 103 485.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | | | 1 500.00 |
DG Other reserves | 52 658.00 | | | 52 658.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 889.00 | | | 1 889.00 |
DL TOTAL (I) | 71 047.00 | | | 71 047.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | | | 51.00 |
DX Trade payables and related accounts | 10 572.00 | | | 10 572.00 |
DY Tax and social security liabilities | 8 043.00 | | | 8 043.00 |
EA Other liabilities | 3 400.00 | | | 3 400.00 |
EC TOTAL (IV) | 22 065.00 | | | 22 065.00 |
EE Grand total (I to V) | 93 112.00 | | | 93 112.00 |
EG Accrued income and payables due within one year | 22 065.00 | | | 22 065.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 51.00 | | | 51.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 69 683.00 | | 69 683.00 | 69 683.00 |
FJ Net sales | 69 683.00 | | 69 683.00 | 69 683.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 21 730.00 | |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 91 417.00 | |
FW Other purchases and external expenses | | | 19 050.00 | |
FX Taxes, duties, and similar payments | | | 1 195.00 | |
FY Salaries and Wages | | | 45 873.00 | |
FZ Social Security Contributions | | | 17 439.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 689.00 | |
GE Other Expenses | | | 45.00 | |
GF Total Operating Expenses (II) | | | 84 291.00 | |
GG - OPERATING RESULT (I - II) | | | 7 126.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 126.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 556.00 | | | 4 556.00 |
HH Total exceptional expenses (VIII) | 4 556.00 | | | 4 556.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 556.00 | | | -4 556.00 |
HK Income tax | 681.00 | | | 681.00 |
HL TOTAL REVENUE (I + III + V + VII) | 91 417.00 | | | 91 417.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 89 528.00 | | | 89 528.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 889.00 | | | 1 889.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 684.00 | 689.00 | | 9 684.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 684.00 | 689.00 | | 9 684.00 |
| |
| 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 | 10 572.00 | 10 572.00 | | 10 572.00 |
8D Social Security and Other Social Organizations | 8 043.00 | 8 043.00 | | 8 043.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 400.00 | 3 400.00 | | 3 400.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VS Prepaid expenses | 40 553.00 | 40 553.00 | | 40 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 40 553.00 | 40 553.00 | | 40 553.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 065.00 | 22 065.00 | | 22 065.00 |
