| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 962.00 | 434.00 | 528.00 | 962.00 |
BJ TOTAL (I) | 962.00 | 434.00 | 528.00 | 962.00 |
BX Customers and related accounts | 5 141.00 | | 5 141.00 | 5 141.00 |
BZ Other receivables | 85 604.00 | | 85 604.00 | 85 604.00 |
CF Cash and cash equivalents | 63 674.00 | | 63 674.00 | 63 674.00 |
CJ TOTAL (II) | 154 419.00 | | 154 419.00 | 154 419.00 |
CO Grand total (0 to V) | 155 381.00 | 434.00 | 154 947.00 | 155 381.00 |
| |
| 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) | 38 800.00 | | | 38 800.00 |
DL TOTAL (I) | 48 800.00 | | | 48 800.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | | | 26.00 |
DV Miscellaneous Loans and Financial Debts (4) | 80 363.00 | | | 80 363.00 |
DX Trade payables and related accounts | 3 966.00 | | | 3 966.00 |
DY Tax and social security liabilities | 21 791.00 | | | 21 791.00 |
EC TOTAL (IV) | 106 146.00 | | | 106 146.00 |
EE Grand total (I to V) | 154 947.00 | | | 154 947.00 |
EG Accrued income and payables due within one year | 106 146.00 | | | 106 146.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 66 870.00 | |
FR Total operating income (I) | | | 66 870.00 | |
FW Other purchases and external expenses | | | 19 219.00 | |
FX Taxes, duties, and similar payments | | | 86.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 434.00 | |
GF Total Operating Expenses (II) | | | 19 739.00 | |
GG - OPERATING RESULT (I - II) | | | 47 131.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 47 131.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 331.00 | | | 8 331.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 870.00 | | | 66 870.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 070.00 | | | 28 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 800.00 | | | 38 800.00 |
| |
| 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 | | | 962.00 | |
I4 DECREASES Grand Total | | | 962.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 962.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 962.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 434.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 434.00 | | |
| |
| 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 | 3 966.00 | 3 966.00 | | 3 966.00 |
8E Income Taxes | 8 331.00 | 8 331.00 | | 8 331.00 |
UX Other trade receivables | 5 141.00 | | | 5 141.00 |
VB VAT | 5 604.00 | | | 5 604.00 |
VH Loans with a maturity of more than one year at origin | 26.00 | 26.00 | | 26.00 |
VI Group and Associates | 80 363.00 | 80 363.00 | | 80 363.00 |
VQ Other Taxes, Duties, and Similar Debts | 86.00 | 86.00 | | 86.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 80 000.00 | | | 80 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 90 745.00 | 90 745.00 | | 90 745.00 |
VW VAT | 13 374.00 | 13 374.00 | | 13 374.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 106 146.00 | 106 146.00 | | 106 146.00 |
