| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 24 270.00 | 24 270.00 | | 24 270.00 |
BJ TOTAL (I) | 24 270.00 | 24 270.00 | | 24 270.00 |
CF Cash and cash equivalents | | | 16 419.00 | |
CJ TOTAL (II) | | | 16 419.00 | |
CO Grand total (0 to V) | | | 16 419.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DH Retained earnings | -67 247.00 | -1 088.00 | | -67 247.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 731.00 | -66 159.00 | | 11 731.00 |
DL TOTAL (I) | -53 016.00 | -64 747.00 | | -53 016.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 6 000.00 | | |
DY Tax and social security liabilities | 60 131.00 | 60 067.00 | | 60 131.00 |
EA Other liabilities | 9 304.00 | 10 500.00 | | 9 304.00 |
EC TOTAL (IV) | 69 435.00 | 76 567.00 | | 69 435.00 |
EE Grand total (I to V) | 16 419.00 | 11 820.00 | | 16 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 225 367.00 | |
FR Total operating income (I) | | | 225 367.00 | |
FW Other purchases and external expenses | | | 123 421.00 | |
FX Taxes, duties, and similar payments | | | 884.00 | |
FY Salaries and Wages | | | 71 800.00 | |
FZ Social Security Contributions | | | 13 812.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 000.00 | |
GF Total Operating Expenses (II) | | | 212 917.00 | |
GG - OPERATING RESULT (I - II) | | | 12 450.00 | |
GR Interest and similar expenses | | | 719.00 | |
GU Total financial expenses (VI) | | | 719.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -719.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 731.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 731.00 | -66 159.00 | | 11 731.00 |
| |
| 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 | 24 270.00 | | | 24 270.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 24 270.00 | | | 24 270.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 21 270.00 | 3 000.00 | | 21 270.00 |
| |
| 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 | 29 500.00 | 29 500.00 | | 29 500.00 |
8D Social Security and Other Social Organizations | 1 657.00 | 1 657.00 | | 1 657.00 |
VI Group and Associates | 9 304.00 | 9 304.00 | | 9 304.00 |
VW VAT | 28 974.00 | 28 974.00 | | 28 974.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 69 435.00 | 69 435.00 | | 69 435.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
XQ Rental, rental and co-ownership charges | 16 201.00 | 3 600.00 | | 16 201.00 |
YW Business tax | 884.00 | | | 884.00 |
YY Amount of VAT collected | 37 561.00 | 12 230.00 | | 37 561.00 |
YZ Total deductible VAT on goods and services | 20 570.00 | 921.00 | | 20 570.00 |
