| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 122 000.00 | | 122 000.00 | 122 000.00 |
AR Technical installations, industrial equipment and tools | 1 281.00 | 623.00 | 658.00 | 1 281.00 |
AT Other tangible assets | 4 155.00 | 2 185.00 | 1 969.00 | 4 155.00 |
BJ TOTAL (I) | 127 437.00 | 2 808.00 | 124 628.00 | 127 437.00 |
BX Customers and related accounts | 1 200.00 | | 1 200.00 | 1 200.00 |
BZ Other receivables | 192.00 | | 192.00 | 192.00 |
CF Cash and cash equivalents | 12 659.00 | | 12 659.00 | 12 659.00 |
CH Prepaid expenses | 836.00 | | 836.00 | 836.00 |
CJ TOTAL (II) | 14 888.00 | | 14 888.00 | 14 888.00 |
CO Grand total (0 to V) | 142 325.00 | 2 808.00 | 139 516.00 | 142 325.00 |
| |
| 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 | 31 394.00 | | | 31 394.00 |
DH Retained earnings | 85 304.00 | | | 85 304.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 897.00 | | | 5 897.00 |
DL TOTAL (I) | 125 896.00 | | | 125 896.00 |
DV Miscellaneous Loans and Financial Debts (4) | 906.00 | | | 906.00 |
DX Trade payables and related accounts | 6 834.00 | | | 6 834.00 |
DY Tax and social security liabilities | 4 801.00 | | | 4 801.00 |
DZ Fixed asset liabilities and related accounts | 1 077.00 | | | 1 077.00 |
EC TOTAL (IV) | 13 620.00 | | | 13 620.00 |
EE Grand total (I to V) | 139 516.00 | | | 139 516.00 |
EG Accrued income and payables due within one year | 13 620.00 | | | 13 620.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 339.00 | | 102 339.00 | 102 339.00 |
FJ Net sales | 102 339.00 | | 102 339.00 | 102 339.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 516.00 | |
FR Total operating income (I) | | | 104 856.00 | |
FU Purchases of raw materials and other supplies | | | 5.00 | |
FW Other purchases and external expenses | | | 38 730.00 | |
FX Taxes, duties, and similar payments | | | 5 954.00 | |
FY Salaries and Wages | | | 30 800.00 | |
FZ Social Security Contributions | | | 21 985.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 441.00 | |
GF Total Operating Expenses (II) | | | 97 918.00 | |
GG - OPERATING RESULT (I - II) | | | 6 938.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 938.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 516.00 | | | 2 516.00 |
A2 TOTAL ASSETS | 18 513.00 | | | 18 513.00 |
HK Income tax | 1 041.00 | | | 1 041.00 |
HL TOTAL REVENUE (I + III + V + VII) | 104 856.00 | | | 104 856.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 98 959.00 | | | 98 959.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 897.00 | | | 5 897.00 |
| |
| 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 | 128 364.00 | | 2 155.00 | 128 364.00 |
I4 DECREASES Grand Total | | 3 082.00 | 127 437.00 | |
IO DECREASES Total including other intangible assets | | | 122 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 3 082.00 | 5 437.00 | |
KD ACQUISITIONS Total including other intangible assets | 122 000.00 | | | 122 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 364.00 | | 2 155.00 | 6 364.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 449.00 | 441.00 | 3 082.00 | 5 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 449.00 | 441.00 | 3 082.00 | 5 449.00 |
| |
| 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 | 6 834.00 | 6 834.00 | | 6 834.00 |
8C Staff and Related Accounts | 719.00 | 719.00 | | 719.00 |
8D Social Security and Other Social Organizations | 2 497.00 | 2 497.00 | | 2 497.00 |
8E Income Taxes | 1 041.00 | 1 041.00 | | 1 041.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 077.00 | 1 077.00 | | 1 077.00 |
UX Other trade receivables | 1 200.00 | 1 200.00 | | 1 200.00 |
UZ Social Security, other social security organizations | 192.00 | 192.00 | | 192.00 |
VI Group and Associates | 906.00 | 906.00 | | 906.00 |
VQ Other Taxes, Duties, and Similar Debts | 543.00 | 543.00 | | 543.00 |
VS Prepaid expenses | 836.00 | 836.00 | | 836.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 228.00 | 2 228.00 | | 2 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 620.00 | 13 620.00 | | 13 620.00 |
