| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 240.00 | 597.00 | 643.00 | 1 240.00 |
BJ TOTAL (I) | 1 240.00 | 597.00 | 643.00 | 1 240.00 |
BX Customers and related accounts | 27 711.00 | | 27 711.00 | 27 711.00 |
BZ Other receivables | 607.00 | | 607.00 | 607.00 |
CF Cash and cash equivalents | 268 940.00 | | 268 940.00 | 268 940.00 |
CJ TOTAL (II) | 297 259.00 | | 297 259.00 | 297 259.00 |
CO Grand total (0 to V) | 298 499.00 | 597.00 | 297 902.00 | 298 499.00 |
| |
| 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 | 59 320.00 | | | 59 320.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 178 918.00 | 119 420.00 | | 178 918.00 |
DL TOTAL (I) | 239 339.00 | 120 420.00 | | 239 339.00 |
DV Miscellaneous Loans and Financial Debts (4) | 30 600.00 | | | 30 600.00 |
DX Trade payables and related accounts | 721.00 | 720.00 | | 721.00 |
DY Tax and social security liabilities | 26 675.00 | 52 550.00 | | 26 675.00 |
EA Other liabilities | 567.00 | 1 519.00 | | 567.00 |
EC TOTAL (IV) | 58 563.00 | 54 789.00 | | 58 563.00 |
EE Grand total (I to V) | 297 902.00 | 175 209.00 | | 297 902.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 272 820.00 | | 272 820.00 | 272 820.00 |
FJ Net sales | 272 820.00 | | 272 820.00 | 272 820.00 |
FR Total operating income (I) | | | 272 820.00 | |
FW Other purchases and external expenses | | | 13 262.00 | |
FX Taxes, duties, and similar payments | | | 1 253.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 414.00 | |
GF Total Operating Expenses (II) | | | 14 929.00 | |
GG - OPERATING RESULT (I - II) | | | 257 891.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 257 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 78 973.00 | 52 293.00 | | 78 973.00 |
HL TOTAL REVENUE (I + III + V + VII) | 272 820.00 | 175 652.00 | | 272 820.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 93 902.00 | 56 232.00 | | 93 902.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 178 918.00 | 119 420.00 | | 178 918.00 |
| |
| 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 | 1 240.00 | | | 1 240.00 |
I4 DECREASES Grand Total | | | 1 240.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 240.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 240.00 | | | 1 240.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 183.00 | 414.00 | | 183.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 183.00 | 414.00 | | 183.00 |
| |
| 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 | 721.00 | 721.00 | | 721.00 |
8E Income Taxes | 26 675.00 | 26 675.00 | | 26 675.00 |
8K Other liabilities (including liabilities related to repo transactions) | 567.00 | 567.00 | | 567.00 |
UX Other trade receivables | 27 711.00 | | | 27 711.00 |
VB VAT | 607.00 | | | 607.00 |
VI Group and Associates | 30 600.00 | 30 600.00 | | 30 600.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 318.00 | 28 318.00 | | 28 318.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 563.00 | 58 563.00 | | 58 563.00 |
