| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 414.00 | 414.00 | | 414.00 |
AF Concessions, Patents and Similar Rights | 215.00 | 215.00 | | 215.00 |
AT Other tangible assets | 9 092.00 | 9 092.00 | | 9 092.00 |
BH Other financial assets | 2 070.00 | | 2 070.00 | 2 070.00 |
BJ TOTAL (I) | 11 791.00 | 9 721.00 | 2 070.00 | 11 791.00 |
BX Customers and related accounts | 284 467.00 | | 284 467.00 | 284 467.00 |
BZ Other receivables | 38 882.00 | | 38 882.00 | 38 882.00 |
CF Cash and cash equivalents | 1 648.00 | | 1 648.00 | 1 648.00 |
CJ TOTAL (II) | 324 997.00 | | 324 997.00 | 324 997.00 |
CO Grand total (0 to V) | 336 788.00 | 9 721.00 | 327 067.00 | 336 788.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 11 125.00 | | | 11 125.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 61 213.00 | | | 61 213.00 |
DL TOTAL (I) | 75 638.00 | | | 75 638.00 |
DU Loans and Debts from Credit Institutions (3) | 232.00 | | | 232.00 |
DX Trade payables and related accounts | 205 304.00 | | | 205 304.00 |
DY Tax and social security liabilities | 45 893.00 | | | 45 893.00 |
EC TOTAL (IV) | 251 429.00 | | | 251 429.00 |
EE Grand total (I to V) | 327 067.00 | | | 327 067.00 |
EG Accrued income and payables due within one year | 251 429.00 | | | 251 429.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 232.00 | | | 232.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 455 007.00 | | 455 007.00 | 455 007.00 |
FJ Net sales | 455 007.00 | | 455 007.00 | 455 007.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 455 008.00 | |
FW Other purchases and external expenses | | | 392 774.00 | |
FX Taxes, duties, and similar payments | | | 940.00 | |
GE Other Expenses | | | 35.00 | |
GF Total Operating Expenses (II) | | | 393 749.00 | |
GG - OPERATING RESULT (I - II) | | | 61 259.00 | |
GR Interest and similar expenses | | | 46.00 | |
GU Total financial expenses (VI) | | | 46.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -46.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 61 213.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 455 008.00 | | | 455 008.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 393 795.00 | | | 393 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 61 213.00 | | | 61 213.00 |
| |
| 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 | 11 791.00 | | | 11 791.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 414.00 | | | 414.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 070.00 | |
I4 DECREASES Grand Total | | | 11 791.00 | |
IN DECREASES Start-up, development, or research expenses | | | 414.00 | |
IO DECREASES Total including other intangible assets | | | 215.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 092.00 | |
KD ACQUISITIONS Total including other intangible assets | 215.00 | | | 215.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 9 092.00 | | | 9 092.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 070.00 | | | 2 070.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 9 721.00 | | | 9 721.00 |
CY DEPRECIATION Start-up, development, or research expenses | 414.00 | | | 414.00 |
PE DEPRECIATION Total including other intangible assets | 215.00 | | | 215.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 9 092.00 | | | 9 092.00 |
| |
| 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 | 205 304.00 | 205 304.00 | | 205 304.00 |
UT Other financial assets | 2 070.00 | | 2 070.00 | 2 070.00 |
UX Other trade receivables | 284 467.00 | 284 467.00 | | 284 467.00 |
VB VAT | 38 882.00 | 38 882.00 | | 38 882.00 |
VH Loans with a maturity of more than one year at origin | 232.00 | 232.00 | | 232.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 325 419.00 | 323 349.00 | 2 070.00 | 325 419.00 |
VW VAT | 45 893.00 | 45 893.00 | | 45 893.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 251 429.00 | 251 429.00 | | 251 429.00 |
