| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 2 530.00 | | 2 530.00 | 2 530.00 |
BX Customers and related accounts | 29 781.00 | 4 100.00 | 25 681.00 | 29 781.00 |
BZ Other receivables | 440.00 | | 440.00 | 440.00 |
CF Cash and cash equivalents | 94 106.00 | | 94 106.00 | 94 106.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 126 857.00 | 4 100.00 | 122 757.00 | 126 857.00 |
CO Grand total (0 to V) | 126 857.00 | 4 100.00 | 122 757.00 | 126 857.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 750.00 | 2 750.00 | | 2 750.00 |
DD Legal reserve (1) | 275.00 | 275.00 | | 275.00 |
DG Other reserves | 80 541.00 | 57 766.00 | | 80 541.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 576.00 | 22 775.00 | | 10 576.00 |
DL TOTAL (I) | 94 142.00 | 83 566.00 | | 94 142.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 624.00 | 11 490.00 | | 11 624.00 |
DX Trade payables and related accounts | 1 417.00 | 35 280.00 | | 1 417.00 |
DY Tax and social security liabilities | 4 063.00 | 2 895.00 | | 4 063.00 |
EA Other liabilities | 11 511.00 | 1 212.00 | | 11 511.00 |
EC TOTAL (IV) | 28 615.00 | 50 877.00 | | 28 615.00 |
EE Grand total (I to V) | 122 757.00 | 134 443.00 | | 122 757.00 |
EG Accrued income and payables due within one year | 28 615.00 | 50 877.00 | | 28 615.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 11 709.00 | | 11 709.00 | 11 709.00 |
FJ Net sales | 11 709.00 | | 11 709.00 | 11 709.00 |
FQ Other income | | | 15 031.00 | |
FR Total operating income (I) | | | 26 740.00 | |
FS Purchases of goods (including customs duties) | | | 5 999.00 | |
FT Inventory change (goods) | | | 564.00 | |
FW Other purchases and external expenses | | | 2 655.00 | |
FX Taxes, duties, and similar payments | | | 552.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 9 772.00 | |
GG - OPERATING RESULT (I - II) | | | 16 968.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GR Interest and similar expenses | | | 134.00 | |
GU Total financial expenses (VI) | | | 134.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -134.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 833.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 2 194.00 | | | 2 194.00 |
HH Total exceptional expenses (VIII) | 2 194.00 | | | 2 194.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 194.00 | | | -2 194.00 |
HK Income tax | 4 063.00 | | | 4 063.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 740.00 | 98 551.00 | | 26 740.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 164.00 | 75 776.00 | | 16 164.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 576.00 | 22 775.00 | | 10 576.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 4 100.00 | | | 4 100.00 |
7B Total provisions for depreciation | 4 100.00 | | | 4 100.00 |
7C Grand total | 4 100.00 | | | 4 100.00 |
| |
| 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 | 1 417.00 | 1 417.00 | | 1 417.00 |
8E Income Taxes | 4 063.00 | 4 063.00 | | 4 063.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11 511.00 | 11 511.00 | | 11 511.00 |
UX Other trade receivables | 25 887.00 | 25 887.00 | | 25 887.00 |
VA Doubtful or disputed receivables | 3 894.00 | 3 894.00 | | 3 894.00 |
VB VAT | 440.00 | 440.00 | | 440.00 |
VI Group and Associates | 11 624.00 | 11 624.00 | | 11 624.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 30 221.00 | 30 221.00 | | 30 221.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 615.00 | 28 615.00 | | 28 615.00 |
