| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 17 998.00 | 12 134.00 | 5 864.00 | 17 998.00 |
BH Other financial assets | 10 530.00 | | 10 530.00 | 10 530.00 |
BJ TOTAL (I) | 34 528.00 | 18 134.00 | 16 394.00 | 34 528.00 |
BL Raw materials, supplies | 3 410.00 | | 3 410.00 | 3 410.00 |
BZ Other receivables | 1 652.00 | | 1 652.00 | 1 652.00 |
CF Cash and cash equivalents | 59 219.00 | | 59 219.00 | 59 219.00 |
CH Prepaid expenses | 150.00 | | 150.00 | 150.00 |
CJ TOTAL (II) | 64 432.00 | | 64 432.00 | 64 432.00 |
CO Grand total (0 to V) | 98 961.00 | 18 134.00 | 80 826.00 | 98 961.00 |
CX Development or Research and Development Expenses | 6 000.00 | 6 000.00 | | 6 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 625.00 | 7 625.00 | | 7 625.00 |
DD Legal reserve (1) | 792.00 | 792.00 | | 792.00 |
DH Retained earnings | 56 105.00 | 47 116.00 | | 56 105.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 455.00 | 8 988.00 | | 455.00 |
DL TOTAL (I) | 64 979.00 | 64 523.00 | | 64 979.00 |
DV Miscellaneous Loans and Financial Debts (4) | 65.00 | 343.00 | | 65.00 |
DX Trade payables and related accounts | 5 598.00 | 6 732.00 | | 5 598.00 |
DY Tax and social security liabilities | 10 183.00 | 14 177.00 | | 10 183.00 |
EC TOTAL (IV) | 15 847.00 | 21 253.00 | | 15 847.00 |
EE Grand total (I to V) | 80 826.00 | 85 777.00 | | 80 826.00 |
EG Accrued income and payables due within one year | 15 847.00 | 21 253.00 | | 15 847.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 192 385.00 | | 192 385.00 | 192 385.00 |
FJ Net sales | 192 385.00 | | 192 385.00 | 192 385.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 192 388.00 | |
FU Purchases of raw materials and other supplies | | | 53 114.00 | |
FV Inventory change (raw materials and supplies) | | | -190.00 | |
FW Other purchases and external expenses | | | 47 556.00 | |
FX Taxes, duties, and similar payments | | | 885.00 | |
FY Salaries and Wages | | | 61 921.00 | |
FZ Social Security Contributions | | | 27 177.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 670.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 191 141.00 | |
GG - OPERATING RESULT (I - II) | | | 1 247.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 247.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 604.00 | 372.00 | | 604.00 |
HH Total exceptional expenses (VIII) | 604.00 | 372.00 | | 604.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -604.00 | -372.00 | | -604.00 |
HK Income tax | 187.00 | 1 477.00 | | 187.00 |
HL TOTAL REVENUE (I + III + V + VII) | 192 388.00 | 212 842.00 | | 192 388.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 191 932.00 | 203 853.00 | | 191 932.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 455.00 | 8 988.00 | | 455.00 |
| |
| 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 | 28 478.00 | | 6 051.00 | 28 478.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 6 000.00 | | | 6 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 10 530.00 | |
I4 DECREASES Grand Total | | | 34 529.00 | |
IN DECREASES Start-up, development, or research expenses | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 17 999.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 11 946.00 | | 6 051.00 | 11 946.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 10 530.00 | | | 10 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 17 463.00 | 671.00 | | 17 463.00 |
CY DEPRECIATION Start-up, development, or research expenses | 6 000.00 | | | 6 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 11 463.00 | 671.00 | | 11 463.00 |
| |
| 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 | 5 599.00 | 5 599.00 | | 5 599.00 |
8C Staff and Related Accounts | 2 591.00 | 2 591.00 | | 2 591.00 |
8D Social Security and Other Social Organizations | 6 021.00 | 6 021.00 | | 6 021.00 |
8E Income Taxes | 187.00 | 187.00 | | 187.00 |
UT Other financial assets | 10 530.00 | | 10 530.00 | 10 530.00 |
VB VAT | 1 652.00 | 1 652.00 | | 1 652.00 |
VI Group and Associates | 66.00 | 66.00 | | 66.00 |
VQ Other Taxes, Duties, and Similar Debts | 441.00 | 441.00 | | 441.00 |
VS Prepaid expenses | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 332.00 | 1 802.00 | 10 530.00 | 12 332.00 |
VW VAT | 943.00 | 943.00 | | 943.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 848.00 | 15 848.00 | | 15 848.00 |
