| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 803.00 | 2 540.00 | 263.00 | 2 803.00 |
BF Loans | 1 000.00 | | 1 000.00 | 1 000.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 3 833.00 | 2 540.00 | 1 293.00 | 3 833.00 |
BX Customers and related accounts | 25 890.00 | | 25 890.00 | 25 890.00 |
BZ Other receivables | 882.00 | | 882.00 | 882.00 |
CF Cash and cash equivalents | 68 263.00 | | 68 263.00 | 68 263.00 |
CH Prepaid expenses | 882.00 | | 882.00 | 882.00 |
CJ TOTAL (II) | 95 917.00 | | 95 917.00 | 95 917.00 |
CO Grand total (0 to V) | 99 751.00 | 2 540.00 | 97 211.00 | 99 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 2 010.00 | 2 010.00 | | 2 010.00 |
DH Retained earnings | 77 579.00 | 122 976.00 | | 77 579.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 659.00 | -45 397.00 | | -11 659.00 |
DL TOTAL (I) | 78 929.00 | 90 589.00 | | 78 929.00 |
DV Miscellaneous Loans and Financial Debts (4) | 228.00 | 228.00 | | 228.00 |
DX Trade payables and related accounts | 6 825.00 | 7 065.00 | | 6 825.00 |
DY Tax and social security liabilities | 11 227.00 | 8 020.00 | | 11 227.00 |
EC TOTAL (IV) | 18 281.00 | 15 314.00 | | 18 281.00 |
EE Grand total (I to V) | 97 211.00 | 105 904.00 | | 97 211.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 250.00 | | 30 250.00 | 30 250.00 |
FJ Net sales | 30 250.00 | | 30 250.00 | 30 250.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 30 251.00 | |
FW Other purchases and external expenses | | | 12 448.00 | |
FX Taxes, duties, and similar payments | | | 485.00 | |
FY Salaries and Wages | | | 15 122.00 | |
FZ Social Security Contributions | | | 15 044.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 143.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 43 245.00 | |
GG - OPERATING RESULT (I - II) | | | -12 993.00 | |
GO Net income from sales of marketable securities | | | 1 334.00 | |
GP Total financial income (V) | | | 1 334.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1 334.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 659.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 585.00 | 19 583.00 | | 31 585.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 245.00 | 64 981.00 | | 43 245.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 659.00 | -45 397.00 | | -11 659.00 |
| |
| 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 | 3 834.00 | | | 3 834.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 030.00 | |
I4 DECREASES Grand Total | | | 3 834.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 804.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 804.00 | | | 2 804.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 030.00 | | | 1 030.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 397.00 | 144.00 | | 2 397.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 397.00 | 144.00 | | 2 397.00 |
| |
| 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 | 6 825.00 | 6 825.00 | | 6 825.00 |
8C Staff and Related Accounts | 2 700.00 | 2 700.00 | | 2 700.00 |
8D Social Security and Other Social Organizations | 4 000.00 | 4 000.00 | | 4 000.00 |
UP Loans | 1 000.00 | | | 1 000.00 |
UT Other financial assets | 30.00 | | | 30.00 |
UX Other trade receivables | 25 890.00 | | | 25 890.00 |
VB VAT | 882.00 | | | 882.00 |
VI Group and Associates | 229.00 | 229.00 | | 229.00 |
VQ Other Taxes, Duties, and Similar Debts | 212.00 | 212.00 | | 212.00 |
VS Prepaid expenses | 882.00 | | | 882.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 684.00 | 27 654.00 | 1 030.00 | 28 684.00 |
VW VAT | 4 316.00 | 4 316.00 | | 4 316.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 282.00 | 18 282.00 | | 18 282.00 |
