| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 970.00 | 970.00 | | 970.00 |
AT Other tangible assets | 835.00 | 835.00 | | 835.00 |
BJ TOTAL (I) | 1 805.00 | 1 805.00 | | 1 805.00 |
BX Customers and related accounts | 17 597.00 | 766.00 | 16 831.00 | 17 597.00 |
BZ Other receivables | 64.00 | | 64.00 | 64.00 |
CF Cash and cash equivalents | 51 704.00 | | 51 704.00 | 51 704.00 |
CH Prepaid expenses | 298.00 | | 298.00 | 298.00 |
CJ TOTAL (II) | 69 663.00 | 766.00 | 68 897.00 | 69 663.00 |
CO Grand total (0 to V) | 71 468.00 | 2 571.00 | 68 897.00 | 71 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 38 704.00 | 32 670.00 | | 38 704.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 780.00 | 6 034.00 | | 6 780.00 |
DL TOTAL (I) | 46 034.00 | 39 254.00 | | 46 034.00 |
DV Miscellaneous Loans and Financial Debts (4) | 15 707.00 | 17 002.00 | | 15 707.00 |
DX Trade payables and related accounts | 410.00 | 446.00 | | 410.00 |
DY Tax and social security liabilities | 6 746.00 | 5 780.00 | | 6 746.00 |
EC TOTAL (IV) | 22 863.00 | 23 228.00 | | 22 863.00 |
EE Grand total (I to V) | 68 897.00 | 62 483.00 | | 68 897.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 597.00 | | 75 597.00 | 75 597.00 |
FJ Net sales | 75 597.00 | | 75 597.00 | 75 597.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 75 598.00 | |
FW Other purchases and external expenses | | | 27 625.00 | |
FX Taxes, duties, and similar payments | | | 303.00 | |
FY Salaries and Wages | | | 25 000.00 | |
FZ Social Security Contributions | | | 14 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101.00 | |
GF Total Operating Expenses (II) | | | 67 621.00 | |
GG - OPERATING RESULT (I - II) | | | 7 977.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 977.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 197.00 | 1 065.00 | | 1 197.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 598.00 | 73 412.00 | | 75 598.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 68 818.00 | 67 378.00 | | 68 818.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 780.00 | 6 034.00 | | 6 780.00 |
| |
| 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 | 1 805.00 | | | 1 805.00 |
I4 DECREASES Grand Total | | | 1 805.00 | |
IO DECREASES Total including other intangible assets | | | 970.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 835.00 | |
KD ACQUISITIONS Total including other intangible assets | 970.00 | | | 970.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 835.00 | | | 835.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 704.00 | 101.00 | | 1 704.00 |
PE DEPRECIATION Total including other intangible assets | 970.00 | | | 970.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 734.00 | 101.00 | | 734.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
6T Receivables | 766.00 | | | 766.00 |
7B Total provisions for depreciation | 766.00 | | | 766.00 |
7C Grand total | 766.00 | | | 766.00 |
| |
| 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 | 410.00 | 410.00 | | 410.00 |
8D Social Security and Other Social Organizations | 1 124.00 | 1 124.00 | | 1 124.00 |
8E Income Taxes | 1 197.00 | 1 197.00 | | 1 197.00 |
UX Other trade receivables | 16 678.00 | 16 678.00 | | 16 678.00 |
VA Doubtful or disputed receivables | 919.00 | 919.00 | | 919.00 |
VB VAT | 64.00 | 64.00 | | 64.00 |
VI Group and Associates | 15 707.00 | 15 707.00 | | 15 707.00 |
VS Prepaid expenses | 298.00 | 298.00 | | 298.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 959.00 | 17 959.00 | | 17 959.00 |
VW VAT | 4 425.00 | 4 425.00 | | 4 425.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 863.00 | 22 863.00 | | 22 863.00 |
