| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 800.00 | 800.00 | | 800.00 |
AT Other tangible assets | 2 313.00 | 2 106.00 | 207.00 | 2 313.00 |
BJ TOTAL (I) | 3 113.00 | 2 906.00 | 207.00 | 3 113.00 |
BX Customers and related accounts | 10 253.00 | 496.00 | 9 757.00 | 10 253.00 |
BZ Other receivables | 3 167.00 | | 3 167.00 | 3 167.00 |
CF Cash and cash equivalents | 10 517.00 | | 10 517.00 | 10 517.00 |
CH Prepaid expenses | 125.00 | | 125.00 | 125.00 |
CJ TOTAL (II) | 24 063.00 | 496.00 | 23 567.00 | 24 063.00 |
CO Grand total (0 to V) | 27 175.00 | 3 401.00 | 23 774.00 | 27 175.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | 7 500.00 | | 7 500.00 |
DH Retained earnings | -14 338.00 | -19 739.00 | | -14 338.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 171.00 | 5 401.00 | | 10 171.00 |
DL TOTAL (I) | 3 333.00 | -6 838.00 | | 3 333.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 577.00 | 17 784.00 | | 13 577.00 |
DX Trade payables and related accounts | 3 210.00 | 4 500.00 | | 3 210.00 |
DY Tax and social security liabilities | 3 654.00 | 572.00 | | 3 654.00 |
EC TOTAL (IV) | 20 441.00 | 22 856.00 | | 20 441.00 |
EE Grand total (I to V) | 23 774.00 | 16 018.00 | | 23 774.00 |
EG Accrued income and payables due within one year | 20 441.00 | 22 856.00 | | 20 441.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 965.00 | | 22 965.00 | 22 965.00 |
FJ Net sales | 22 965.00 | | 22 965.00 | 22 965.00 |
FQ Other income | | | 33.00 | |
FR Total operating income (I) | | | 22 999.00 | |
FW Other purchases and external expenses | | | 11 543.00 | |
FX Taxes, duties, and similar payments | | | 382.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 406.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 496.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 828.00 | |
GG - OPERATING RESULT (I - II) | | | 10 171.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 10 171.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 999.00 | 14 697.00 | | 22 999.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 828.00 | 9 296.00 | | 12 828.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 171.00 | 5 401.00 | | 10 171.00 |
| |
| 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 | 3 113.00 | | | 3 113.00 |
I4 DECREASES Grand Total | | | 3 113.00 | |
IO DECREASES Total including other intangible assets | | | 800.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 313.00 | |
KD ACQUISITIONS Total including other intangible assets | 800.00 | | | 800.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 313.00 | | | 2 313.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 499.00 | 406.00 | | 2 499.00 |
PE DEPRECIATION Total including other intangible assets | 800.00 | | | 800.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 699.00 | 406.00 | | 1 699.00 |
| |
| 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 | 3 210.00 | 3 210.00 | | 3 210.00 |
UX Other trade receivables | 9 658.00 | | | 9 658.00 |
VA Doubtful or disputed receivables | 595.00 | | | 595.00 |
VB VAT | 3 167.00 | | | 3 167.00 |
VI Group and Associates | 13 577.00 | 13 577.00 | | 13 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 545.00 | 13 545.00 | | 13 545.00 |
VW VAT | 3 654.00 | 3 654.00 | | 3 654.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 441.00 | 20 441.00 | | 20 441.00 |
