| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 555.00 | 555.00 | | 555.00 |
AT Other tangible assets | 2 700.00 | 2 700.00 | | 2 700.00 |
BJ TOTAL (I) | 3 255.00 | 3 255.00 | | 3 255.00 |
BX Customers and related accounts | 42 370.00 | | 42 370.00 | 42 370.00 |
BZ Other receivables | 217.00 | | 217.00 | 217.00 |
CF Cash and cash equivalents | 1 307.00 | | 1 307.00 | 1 307.00 |
CJ TOTAL (II) | 43 893.00 | | 43 893.00 | 43 893.00 |
CO Grand total (0 to V) | 47 148.00 | 3 255.00 | 43 893.00 | 47 148.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 9 571.00 | 31 597.00 | | 9 571.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -6 656.00 | -22 026.00 | | -6 656.00 |
DL TOTAL (I) | 8 415.00 | 15 071.00 | | 8 415.00 |
DV Miscellaneous Loans and Financial Debts (4) | 788.00 | 158.00 | | 788.00 |
DX Trade payables and related accounts | 1 248.00 | 1 236.00 | | 1 248.00 |
DY Tax and social security liabilities | 33 442.00 | 17 137.00 | | 33 442.00 |
EA Other liabilities | | 781.00 | | |
EC TOTAL (IV) | 35 478.00 | 19 312.00 | | 35 478.00 |
EE Grand total (I to V) | 43 893.00 | 34 383.00 | | 43 893.00 |
EI Including equity loans | 788.00 | | | 788.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 150.00 | | 57 150.00 | 57 150.00 |
FJ Net sales | 57 150.00 | | 57 150.00 | 57 150.00 |
FO Operating subsidies | | | 3 000.00 | |
FR Total operating income (I) | | | 60 150.00 | |
FW Other purchases and external expenses | | | 10 077.00 | |
FX Taxes, duties, and similar payments | | | 3 892.00 | |
FY Salaries and Wages | | | 35 000.00 | |
FZ Social Security Contributions | | | 17 837.00 | |
GF Total Operating Expenses (II) | | | 66 806.00 | |
GG - OPERATING RESULT (I - II) | | | -6 656.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -6 656.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 60 150.00 | 37 046.00 | | 60 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 806.00 | 59 072.00 | | 66 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -6 656.00 | -22 026.00 | | -6 656.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | | | 2 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 700.00 | | | 2 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 255.00 | | | 3 255.00 |
PE DEPRECIATION Total including other intangible assets | 555.00 | | | 555.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 700.00 | | | 2 700.00 |
| |
| 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 | 1 248.00 | 1 248.00 | | 1 248.00 |
8D Social Security and Other Social Organizations | 27 279.00 | 27 279.00 | | 27 279.00 |
UX Other trade receivables | 42 370.00 | | | 42 370.00 |
VB VAT | 217.00 | | | 217.00 |
VI Group and Associates | 788.00 | 788.00 | | 788.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 586.00 | 42 586.00 | | 42 586.00 |
VW VAT | 6 163.00 | 6 163.00 | | 6 163.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 35 478.00 | 35 478.00 | | 35 478.00 |
