| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 760.00 | 252.00 | 1 508.00 | 1 760.00 |
BJ TOTAL (I) | 1 760.00 | 252.00 | 1 508.00 | 1 760.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 905.00 | | 905.00 | 905.00 |
CF Cash and cash equivalents | 351 993.00 | | 351 993.00 | 351 993.00 |
CJ TOTAL (II) | 364 898.00 | | 364 898.00 | 364 898.00 |
CO Grand total (0 to V) | 366 658.00 | 252.00 | 366 406.00 | 366 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 338 250.00 | 330 424.00 | | 338 250.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 981.00 | 7 826.00 | | 9 981.00 |
DL TOTAL (I) | 356 615.00 | 346 635.00 | | 356 615.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 468.00 | 2 746.00 | | 4 468.00 |
DX Trade payables and related accounts | 3 322.00 | 1 260.00 | | 3 322.00 |
DY Tax and social security liabilities | 2 000.00 | 1 461.00 | | 2 000.00 |
EB Prepaid income (2) | | 6.00 | | |
EC TOTAL (IV) | 9 790.00 | 5 467.00 | | 9 790.00 |
EE Grand total (I to V) | 366 406.00 | 352 102.00 | | 366 406.00 |
EG Accrued income and payables due within one year | 9 790.00 | 5 467.00 | | 9 790.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 70 800.00 | |
FJ Net sales | | | 70 800.00 | |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 70 800.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 35 552.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
FY Salaries and Wages | | | 34 402.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 252.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 70 276.00 | |
GG - OPERATING RESULT (I - II) | | | 524.00 | |
GN Positive exchange differences | | | 10 690.00 | |
GP Total financial income (V) | | | 10 690.00 | |
GS Negative differences of foreign exchange | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 10 690.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 233.00 | | | 1 233.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 490.00 | 71 250.00 | | 81 490.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 509.00 | 63 424.00 | | 71 509.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 981.00 | 7 826.00 | | 9 981.00 |
| |
| 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 | 3 116.00 | | 1 760.00 | 3 116.00 |
I4 DECREASES Grand Total | | 3 116.00 | 1 760.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 116.00 | 1 760.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 116.00 | | 1 760.00 | 3 116.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 116.00 | 252.00 | 3 116.00 | 3 116.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 116.00 | 252.00 | 3 116.00 | 3 116.00 |
| |
| 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 | 3 322.00 | 3 322.00 | | 3 322.00 |
8D Social Security and Other Social Organizations | 2 000.00 | 2 000.00 | | 2 000.00 |
8L Deferred income | 4 468.00 | 4 468.00 | | 4 468.00 |
UX Other trade receivables | 12 000.00 | 12 000.00 | | 12 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 905.00 | 905.00 | | 905.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 905.00 | 12 905.00 | | 12 905.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 790.00 | 9 790.00 | | 9 790.00 |
