| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 660.00 | 1 578.00 | 4 082.00 | 5 660.00 |
BJ TOTAL (I) | 5 660.00 | 1 578.00 | 4 082.00 | 5 660.00 |
BX Customers and related accounts | 31 915.00 | | 31 915.00 | 31 915.00 |
BZ Other receivables | 1 820.00 | | 1 820.00 | 1 820.00 |
CF Cash and cash equivalents | 52 849.00 | | 52 849.00 | 52 849.00 |
CJ TOTAL (II) | 86 585.00 | | 86 585.00 | 86 585.00 |
CO Grand total (0 to V) | 92 246.00 | 1 578.00 | 90 668.00 | 92 246.00 |
| |
| 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 |
DH Retained earnings | 16 977.00 | | | 16 977.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 867.00 | 17 077.00 | | 26 867.00 |
DL TOTAL (I) | 44 945.00 | 18 077.00 | | 44 945.00 |
DX Trade payables and related accounts | 3 129.00 | 1 214.00 | | 3 129.00 |
DY Tax and social security liabilities | 38 710.00 | 19 076.00 | | 38 710.00 |
EA Other liabilities | 3 882.00 | 1 911.00 | | 3 882.00 |
EC TOTAL (IV) | 45 723.00 | 22 202.00 | | 45 723.00 |
EE Grand total (I to V) | 90 668.00 | 40 279.00 | | 90 668.00 |
EG Accrued income and payables due within one year | 45 723.00 | 22 202.00 | | 45 723.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 233 966.00 | |
FJ Net sales | | | 233 966.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 233 981.00 | |
FW Other purchases and external expenses | | | 44 914.00 | |
FX Taxes, duties, and similar payments | | | 1 534.00 | |
FY Salaries and Wages | | | 113 756.00 | |
FZ Social Security Contributions | | | 40 600.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 230.00 | |
GE Other Expenses | | | 619.00 | |
GF Total Operating Expenses (II) | | | 202 655.00 | |
GG - OPERATING RESULT (I - II) | | | 31 326.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | 45.00 | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | 45.00 | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | -45.00 | | -135.00 |
HK Income tax | 4 324.00 | 3 021.00 | | 4 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 233 981.00 | 151 205.00 | | 233 981.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 207 114.00 | 134 128.00 | | 207 114.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 867.00 | 17 077.00 | | 26 867.00 |
| |
| 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 | 2 633.00 | | 3 028.00 | 2 633.00 |
I4 DECREASES Grand Total | | | 5 661.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 661.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 633.00 | | 3 028.00 | 2 633.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 348.00 | 1 230.00 | 1 578.00 | 348.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 348.00 | 1 230.00 | 1 578.00 | 348.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 31 916.00 | | | 31 916.00 |
VY TOTAL – STATEMENT OF LIABILITIES | | 8.00 | | |
