| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 546.00 | 427.00 | 1 119.00 | 1 546.00 |
BJ TOTAL (I) | 1 546.00 | 427.00 | 1 119.00 | 1 546.00 |
BX Customers and related accounts | 39 116.00 | | 39 116.00 | 39 116.00 |
CF Cash and cash equivalents | 34 141.00 | | 34 141.00 | 34 141.00 |
CJ TOTAL (II) | 73 257.00 | | 73 257.00 | 73 257.00 |
CO Grand total (0 to V) | 74 803.00 | 427.00 | 74 376.00 | 74 803.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 51 026.00 | | | 51 026.00 |
DL TOTAL (I) | 51 126.00 | | | 51 126.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 105.00 | | | 1 105.00 |
DY Tax and social security liabilities | 22 145.00 | | | 22 145.00 |
EC TOTAL (IV) | 23 250.00 | | | 23 250.00 |
EE Grand total (I to V) | 74 376.00 | | | 74 376.00 |
EG Accrued income and payables due within one year | 23 250.00 | | | 23 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 76 842.00 | | 76 842.00 | 76 842.00 |
FJ Net sales | 76 842.00 | | 76 842.00 | 76 842.00 |
FR Total operating income (I) | | | 76 842.00 | |
FW Other purchases and external expenses | | | 10 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 427.00 | |
GF Total Operating Expenses (II) | | | 10 787.00 | |
GG - OPERATING RESULT (I - II) | | | 66 055.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 66 055.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 15 029.00 | | | 15 029.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 842.00 | | | 76 842.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 816.00 | | | 25 816.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 51 026.00 | | | 51 026.00 |
| |
| 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 | | | 1 546.00 | |
I4 DECREASES Grand Total | | | 1 546.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 546.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 546.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 427.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 427.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 15 029.00 | 15 029.00 | | 15 029.00 |
UX Other trade receivables | 39 116.00 | | | 39 116.00 |
VI Group and Associates | 1 105.00 | 1 105.00 | | 1 105.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 39 116.00 | 39 116.00 | | 39 116.00 |
VW VAT | 7 116.00 | 7 116.00 | | 7 116.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 23 250.00 | 23 250.00 | | 23 250.00 |
