| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 596.00 | 21.00 | 575.00 | 596.00 |
BJ TOTAL (I) | 596.00 | 21.00 | 575.00 | 596.00 |
BX Customers and related accounts | 48 000.00 | | 48 000.00 | 48 000.00 |
CD Marketable securities | 134 000.00 | | 134 000.00 | 134 000.00 |
CF Cash and cash equivalents | 10 392.00 | | 10 392.00 | 10 392.00 |
CH Prepaid expenses | 449.00 | | 449.00 | 449.00 |
CJ TOTAL (II) | 192 841.00 | | 192 841.00 | 192 841.00 |
CO Grand total (0 to V) | 193 437.00 | 21.00 | 193 416.00 | 193 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 113 744.00 | | | 113 744.00 |
DL TOTAL (I) | 115 244.00 | | | 115 244.00 |
DY Tax and social security liabilities | 72 770.00 | | | 72 770.00 |
EA Other liabilities | 5 402.00 | | | 5 402.00 |
EC TOTAL (IV) | 78 172.00 | | | 78 172.00 |
EE Grand total (I to V) | 193 416.00 | | | 193 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FR Total operating income (I) | | | 180 000.00 | |
FW Other purchases and external expenses | | | 17 447.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 21.00 | |
GF Total Operating Expenses (II) | | | 17 603.00 | |
GG - OPERATING RESULT (I - II) | | | 162 397.00 | |
GL Other interest and similar income | | | 444.00 | |
GP Total financial income (V) | | | 444.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 162 841.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 49 097.00 | | | 49 097.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 444.00 | | | 180 444.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 700.00 | | | 66 700.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 113 744.00 | | | 113 744.00 |
| |
| 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 | | | 596.00 | |
I4 DECREASES Grand Total | | | 596.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 596.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 596.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 21.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 21.00 | | |
