| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 424.00 | |
BH Other financial assets | | | 350.00 | |
BJ TOTAL (I) | | | 774.00 | |
BX Customers and related accounts | | | 6 546.00 | |
BZ Other receivables | | | 891.00 | |
CF Cash and cash equivalents | | | 5 965.00 | |
CH Prepaid expenses | | | 11 311.00 | |
CJ TOTAL (II) | | | 24 713.00 | |
CO Grand total (0 to V) | | | 25 488.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DE Statutory or contractual reserves | 2 723.00 | 2 723.00 | | 2 723.00 |
DH Retained earnings | -8 236.00 | -18 400.00 | | -8 236.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 469.00 | 10 164.00 | | 1 469.00 |
DL TOTAL (I) | 6 007.00 | 4 537.00 | | 6 007.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | 30.00 | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 69.00 | 69.00 | | 69.00 |
DX Trade payables and related accounts | 5 133.00 | 5 102.00 | | 5 133.00 |
DY Tax and social security liabilities | 14 262.00 | 9 195.00 | | 14 262.00 |
EC TOTAL (IV) | 19 481.00 | 14 396.00 | | 19 481.00 |
EE Grand total (I to V) | 25 488.00 | 18 934.00 | | 25 488.00 |
EG Accrued income and payables due within one year | 19 481.00 | 14 396.00 | | 19 481.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 35 476.00 | |
FJ Net sales | | | 35 476.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 9 177.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 44 655.00 | |
FU Purchases of raw materials and other supplies | | | 4 058.00 | |
FW Other purchases and external expenses | | | 12 617.00 | |
FX Taxes, duties, and similar payments | | | 522.00 | |
FY Salaries and Wages | | | 24 590.00 | |
FZ Social Security Contributions | | | 1 085.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 66.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 42 937.00 | |
GG - OPERATING RESULT (I - II) | | | 1 718.00 | |
GL Other interest and similar income | | | 2.00 | |
GP Total financial income (V) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 719.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 250.00 | 75.00 | | 250.00 |
HH Total exceptional expenses (VIII) | 250.00 | 75.00 | | 250.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -250.00 | -75.00 | | -250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 657.00 | 107 634.00 | | 44 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 187.00 | 97 470.00 | | 43 187.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 469.00 | 10 164.00 | | 1 469.00 |
| |
| 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 | 3 850.00 | | 491.00 | 3 850.00 |
I3 DECREASES Total Financial Fixed Assets | | | 350.00 | |
I4 DECREASES Grand Total | | | 4 341.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 991.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 500.00 | | 491.00 | 3 500.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 350.00 | | | 350.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 500.00 | 66.00 | | 3 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 500.00 | 66.00 | | 3 500.00 |
| |
| 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 | 5 133.00 | 5 133.00 | | 5 133.00 |
8C Staff and Related Accounts | 12 358.00 | 12 358.00 | | 12 358.00 |
8D Social Security and Other Social Organizations | 1 172.00 | 1 172.00 | | 1 172.00 |
UT Other financial assets | 350.00 | | 350.00 | 350.00 |
UX Other trade receivables | 6 546.00 | 6 546.00 | | 6 546.00 |
VB VAT | 891.00 | 891.00 | | 891.00 |
VH Loans with a maturity of more than one year at origin | 17.00 | 17.00 | | 17.00 |
VI Group and Associates | 69.00 | 69.00 | | 69.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 311.00 | 11 311.00 | | 11 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 098.00 | 18 748.00 | 350.00 | 19 098.00 |
VW VAT | 733.00 | 733.00 | | 733.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 481.00 | 19 481.00 | | 19 481.00 |
