| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 1 775.00 | 833.00 | 942.00 | 1 775.00 |
AT Other tangible assets | 459.00 | 459.00 | | 459.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 2 264.00 | 1 292.00 | 972.00 | 2 264.00 |
BX Customers and related accounts | 12 444.00 | | 12 444.00 | 12 444.00 |
BZ Other receivables | 3 935.00 | | 3 935.00 | 3 935.00 |
CF Cash and cash equivalents | 10 857.00 | | 10 857.00 | 10 857.00 |
CH Prepaid expenses | 227.00 | | 227.00 | 227.00 |
CJ TOTAL (II) | 27 463.00 | | 27 463.00 | 27 463.00 |
CO Grand total (0 to V) | 29 727.00 | 1 292.00 | 28 435.00 | 29 727.00 |
| |
| 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 |
DG Other reserves | | 5 642.00 | | |
DH Retained earnings | -2 897.00 | | | -2 897.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -5 130.00 | -8 540.00 | | -5 130.00 |
DL TOTAL (I) | 357.00 | 5 487.00 | | 357.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | 75.00 | | 72.00 |
DV Miscellaneous Loans and Financial Debts (4) | 474.00 | 716.00 | | 474.00 |
DX Trade payables and related accounts | 13 231.00 | 10 680.00 | | 13 231.00 |
DY Tax and social security liabilities | 14 301.00 | 14 574.00 | | 14 301.00 |
EC TOTAL (IV) | 28 078.00 | 26 045.00 | | 28 078.00 |
EE Grand total (I to V) | 28 435.00 | 31 532.00 | | 28 435.00 |
EG Accrued income and payables due within one year | 28 078.00 | 26 045.00 | | 28 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 299.00 | | 110 299.00 | 110 299.00 |
FJ Net sales | 110 299.00 | | 110 299.00 | 110 299.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 18.00 | |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 110 327.00 | |
FW Other purchases and external expenses | | | 74 258.00 | |
FX Taxes, duties, and similar payments | | | 1 262.00 | |
FY Salaries and Wages | | | 29 504.00 | |
FZ Social Security Contributions | | | 10 197.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 234.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 115 457.00 | |
GG - OPERATING RESULT (I - II) | | | -5 130.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 130.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 1 159.00 | | |
HD Total exceptional income (VII) | | 1 159.00 | | |
HE Exceptional expenses on management operations | | 1 319.00 | | |
HH Total exceptional expenses (VIII) | | 1 319.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -160.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 110 327.00 | 95 670.00 | | 110 327.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 115 457.00 | 104 210.00 | | 115 457.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -5 130.00 | -8 540.00 | | -5 130.00 |
HP References: Equipment leasing | 4 312.00 | 4 312.00 | | 4 312.00 |
| |
| 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 | 1 088.00 | | 1 176.00 | 1 088.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 2 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 234.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 058.00 | | 1 176.00 | 1 058.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 058.00 | 234.00 | | 1 058.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 058.00 | 234.00 | | 1 058.00 |
| |
| 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 | 13 231.00 | 13 231.00 | | 13 231.00 |
8C Staff and Related Accounts | 7 977.00 | 7 977.00 | | 7 977.00 |
8D Social Security and Other Social Organizations | 2 813.00 | 2 813.00 | | 2 813.00 |
UT Other financial assets | 30.00 | 30.00 | | 30.00 |
UX Other trade receivables | 12 444.00 | 12 444.00 | | 12 444.00 |
VB VAT | 2 205.00 | 2 205.00 | | 2 205.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VI Group and Associates | 474.00 | 474.00 | | 474.00 |
VM Income taxes | 1 730.00 | 1 730.00 | | 1 730.00 |
VQ Other Taxes, Duties, and Similar Debts | 355.00 | 355.00 | | 355.00 |
VS Prepaid expenses | 227.00 | 227.00 | | 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 636.00 | 16 636.00 | | 16 636.00 |
VW VAT | 3 156.00 | 3 156.00 | | 3 156.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 078.00 | 28 078.00 | | 28 078.00 |
