| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 4 819.00 | 2 075.00 | 2 744.00 | 4 819.00 |
BJ TOTAL (I) | 4 819.00 | 2 075.00 | 2 744.00 | 4 819.00 |
BX Customers and related accounts | 11 075.00 | | 11 075.00 | 11 075.00 |
BZ Other receivables | 915.00 | | 915.00 | 915.00 |
CF Cash and cash equivalents | 3 473.00 | | 3 473.00 | 3 473.00 |
CH Prepaid expenses | 416.00 | | 416.00 | 416.00 |
CJ TOTAL (II) | 15 879.00 | | 15 879.00 | 15 879.00 |
CO Grand total (0 to V) | 20 698.00 | 2 075.00 | 18 623.00 | 20 698.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 581.00 | | | 4 581.00 |
DL TOTAL (I) | 9 581.00 | | | 9 581.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 678.00 | | | 5 678.00 |
DX Trade payables and related accounts | 820.00 | | | 820.00 |
DY Tax and social security liabilities | 2 544.00 | | | 2 544.00 |
EC TOTAL (IV) | 9 042.00 | | | 9 042.00 |
EE Grand total (I to V) | 18 623.00 | | | 18 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 124.00 | | 16 124.00 | 16 124.00 |
FJ Net sales | 16 124.00 | | 16 124.00 | 16 124.00 |
FR Total operating income (I) | | | 16 124.00 | |
FW Other purchases and external expenses | | | 8 589.00 | |
FX Taxes, duties, and similar payments | | | 73.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 075.00 | |
GF Total Operating Expenses (II) | | | 10 737.00 | |
GG - OPERATING RESULT (I - II) | | | 5 386.00 | |
GL Other interest and similar income | | | 14.00 | |
GN Positive exchange differences | | | 10.00 | |
GP Total financial income (V) | | | 23.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 390.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 809.00 | | | 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 147.00 | | | 16 147.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 567.00 | | | 11 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 581.00 | | | 4 581.00 |
| |
| 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 | | | 4 819.00 | |
I4 DECREASES Grand Total | | | 4 819.00 | |
IO DECREASES Total including other intangible assets | | | 4 819.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 4 819.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 075.00 | | |
PE DEPRECIATION Total including other intangible assets | | 2 075.00 | | |
| |
| 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 | 820.00 | 820.00 | | 820.00 |
8E Income Taxes | 809.00 | 809.00 | | 809.00 |
UX Other trade receivables | 11 075.00 | | | 11 075.00 |
VB VAT | 915.00 | | | 915.00 |
VI Group and Associates | 5 678.00 | 5 678.00 | | 5 678.00 |
VQ Other Taxes, Duties, and Similar Debts | 73.00 | 73.00 | | 73.00 |
VS Prepaid expenses | 416.00 | | | 416.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 406.00 | 12 406.00 | | 12 406.00 |
VW VAT | 1 662.00 | 1 662.00 | | 1 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 042.00 | 9 042.00 | | 9 042.00 |
