| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 027.00 | 390.00 | 1 638.00 | 2 027.00 |
BJ TOTAL (I) | 2 027.00 | 390.00 | 1 638.00 | 2 027.00 |
BX Customers and related accounts | 48 192.00 | | 48 192.00 | 48 192.00 |
BZ Other receivables | 1 086.00 | | 1 086.00 | 1 086.00 |
CF Cash and cash equivalents | 49 518.00 | | 49 518.00 | 49 518.00 |
CJ TOTAL (II) | 98 797.00 | | 98 797.00 | 98 797.00 |
CO Grand total (0 to V) | 100 824.00 | 390.00 | 100 434.00 | 100 824.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 54 603.00 | | | 54 603.00 |
DL TOTAL (I) | 64 603.00 | | | 64 603.00 |
DX Trade payables and related accounts | 6 375.00 | | | 6 375.00 |
DY Tax and social security liabilities | 29 456.00 | | | 29 456.00 |
EC TOTAL (IV) | 35 832.00 | | | 35 832.00 |
EE Grand total (I to V) | 100 434.00 | | | 100 434.00 |
EG Accrued income and payables due within one year | 35 832.00 | | | 35 832.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 803.00 | | 156 803.00 | 156 803.00 |
FJ Net sales | 156 803.00 | | 156 803.00 | 156 803.00 |
FQ Other income | | | 190.00 | |
FR Total operating income (I) | | | 156 994.00 | |
FW Other purchases and external expenses | | | 54 529.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
FY Salaries and Wages | | | 28 263.00 | |
FZ Social Security Contributions | | | 8 750.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 390.00 | |
GE Other Expenses | | | 118.00 | |
GF Total Operating Expenses (II) | | | 92 125.00 | |
GG - OPERATING RESULT (I - II) | | | 64 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 869.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 36.00 | | | 36.00 |
HK Income tax | 10 266.00 | | | 10 266.00 |
HL TOTAL REVENUE (I + III + V + VII) | 156 994.00 | | | 156 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 391.00 | | | 102 391.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 54 603.00 | | | 54 603.00 |
| |
| 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 | | | 2 027.00 | |
I4 DECREASES Grand Total | | | 2 027.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 027.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 027.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 390.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 390.00 | | |
| |
| 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 | 6 375.00 | 6 375.00 | | 6 375.00 |
8D Social Security and Other Social Organizations | 3 037.00 | 3 037.00 | | 3 037.00 |
8E Income Taxes | 10 266.00 | 10 266.00 | | 10 266.00 |
UX Other trade receivables | 48 192.00 | | | 48 192.00 |
VB VAT | 1 086.00 | | | 1 086.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 49 278.00 | 49 278.00 | | 49 278.00 |
VW VAT | 16 154.00 | 16 154.00 | | 16 154.00 |
