| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 245.00 | 9 288.00 | 1 956.00 | 11 245.00 |
BJ TOTAL (I) | 11 245.00 | 9 288.00 | 1 956.00 | 11 245.00 |
BX Customers and related accounts | 144 634.00 | | 144 634.00 | 144 634.00 |
BZ Other receivables | 3 600.00 | | 3 600.00 | 3 600.00 |
CF Cash and cash equivalents | 1 774.00 | | 1 774.00 | 1 774.00 |
CJ TOTAL (II) | 150 009.00 | | 150 009.00 | 150 009.00 |
CO Grand total (0 to V) | 161 253.00 | 9 288.00 | 151 965.00 | 161 253.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 16 000.00 | 16 000.00 | | 16 000.00 |
DC Revaluation differences | 3 067.00 | 3 067.00 | | 3 067.00 |
DD Legal reserve (1) | 1 600.00 | 1 600.00 | | 1 600.00 |
DE Statutory or contractual reserves | 72 894.00 | 72 894.00 | | 72 894.00 |
DH Retained earnings | 9 663.00 | 3 735.00 | | 9 663.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 063.00 | 5 928.00 | | 13 063.00 |
DL TOTAL (I) | 116 287.00 | 103 224.00 | | 116 287.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 266.00 | 7 204.00 | | 5 266.00 |
DX Trade payables and related accounts | 2 630.00 | 627.00 | | 2 630.00 |
DY Tax and social security liabilities | 27 038.00 | 22 373.00 | | 27 038.00 |
EA Other liabilities | 744.00 | 744.00 | | 744.00 |
EC TOTAL (IV) | 35 678.00 | 30 948.00 | | 35 678.00 |
EE Grand total (I to V) | 151 965.00 | 134 172.00 | | 151 965.00 |
EG Accrued income and payables due within one year | 35 678.00 | 30 948.00 | | 35 678.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 300.00 | | 20 300.00 | 20 300.00 |
FJ Net sales | 20 300.00 | | 20 300.00 | 20 300.00 |
FR Total operating income (I) | | | 20 300.00 | |
FW Other purchases and external expenses | | | 3 874.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 978.00 | |
GF Total Operating Expenses (II) | | | 4 927.00 | |
GG - OPERATING RESULT (I - II) | | | 15 373.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 373.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | 2 306.00 | 1 046.00 | | 2 306.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 300.00 | 8 210.00 | | 20 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 237.00 | 2 282.00 | | 7 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 063.00 | 5 928.00 | | 13 063.00 |
| |
| 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 | 11 245.00 | | | 11 245.00 |
I4 DECREASES Grand Total | | | 11 245.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 245.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 245.00 | | | 11 245.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 310.00 | 978.00 | | 8 310.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 310.00 | 978.00 | | 8 310.00 |
| |
| 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 | 2 630.00 | 2 630.00 | | 2 630.00 |
8E Income Taxes | 2 306.00 | 2 306.00 | | 2 306.00 |
8K Other liabilities (including liabilities related to repo transactions) | 744.00 | 744.00 | | 744.00 |
UX Other trade receivables | 144 634.00 | | | 144 634.00 |
VI Group and Associates | 5 266.00 | 5 266.00 | | 5 266.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 600.00 | | | 3 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 148 234.00 | 148 234.00 | | 148 234.00 |
VW VAT | 24 732.00 | 24 732.00 | | 24 732.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 678.00 | 35 678.00 | | 35 678.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 3 874.00 | 183.00 | | 3 874.00 |
YW Business tax | 75.00 | 75.00 | | 75.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 75.00 | 75.00 | | 75.00 |
YY Amount of VAT collected | 1 642.00 | | | 1 642.00 |
YZ Total deductible VAT on goods and services | 35.00 | 37.00 | | 35.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 3 874.00 | 183.00 | | 3 874.00 |
