| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | | 7 500.00 | -7 500.00 | |
AL Advances and down payments on intangible assets. | 10 000.00 | | 10 000.00 | 10 000.00 |
AT Other tangible assets | 17 548.00 | 7 860.00 | 9 689.00 | 17 548.00 |
BJ TOTAL (I) | 27 548.00 | 15 360.00 | 12 189.00 | 27 548.00 |
BX Customers and related accounts | 49 626.00 | | 49 626.00 | 49 626.00 |
BZ Other receivables | 3 620.00 | | 3 620.00 | 3 620.00 |
CF Cash and cash equivalents | 93 002.00 | | 93 002.00 | 93 002.00 |
CJ TOTAL (II) | 146 247.00 | | 146 247.00 | 146 247.00 |
CO Grand total (0 to V) | 173 795.00 | 15 360.00 | 158 436.00 | 173 795.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 110 978.00 | 77 856.00 | | 110 978.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 388.00 | 43 123.00 | | 14 388.00 |
DL TOTAL (I) | 126 466.00 | 122 078.00 | | 126 466.00 |
DU Loans and Debts from Credit Institutions (3) | 53.00 | | | 53.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 359.00 | 30 260.00 | | 15 359.00 |
DX Trade payables and related accounts | 5 971.00 | 3 697.00 | | 5 971.00 |
DY Tax and social security liabilities | 10 586.00 | 13 945.00 | | 10 586.00 |
EC TOTAL (IV) | 31 969.00 | 47 902.00 | | 31 969.00 |
EE Grand total (I to V) | 158 436.00 | 169 981.00 | | 158 436.00 |
EG Accrued income and payables due within one year | 31 969.00 | 47 902.00 | | 31 969.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 253.00 | | 50 253.00 | 50 253.00 |
FJ Net sales | 50 253.00 | | 50 253.00 | 50 253.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 50 254.00 | |
FW Other purchases and external expenses | | | 31 114.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 136.00 | |
GB Operating Expenses - Provisions | | | | |
GF Total Operating Expenses (II) | | | 33 327.00 | |
GG - OPERATING RESULT (I - II) | | | 16 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 539.00 | 5 122.00 | | 2 539.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 254.00 | 78 641.00 | | 50 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 866.00 | 35 519.00 | | 35 866.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 388.00 | 43 123.00 | | 14 388.00 |
| |
| 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 | 25 890.00 | | 2 535.00 | 25 890.00 |
I4 DECREASES Grand Total | | 877.00 | 27 548.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | 877.00 | 17 548.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 890.00 | | 2 535.00 | 15 890.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 601.00 | 2 136.00 | 877.00 | 6 601.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 601.00 | 2 136.00 | 877.00 | 6 601.00 |
| |
| 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 | 5 971.00 | 5 971.00 | | 5 971.00 |
8D Social Security and Other Social Organizations | 10 586.00 | 10 586.00 | | 10 586.00 |
8K Other liabilities (including liabilities related to repo transactions) | 15 359.00 | 15 359.00 | | 15 359.00 |
UX Other trade receivables | 49 626.00 | 49 626.00 | | 49 626.00 |
VG Loans with a maturity of up to one year at origin | 53.00 | 53.00 | | 53.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 620.00 | 3 620.00 | | 3 620.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 53 245.00 | 53 245.00 | | 53 245.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 31 969.00 | 31 969.00 | | 31 969.00 |
