| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 611.00 | 4 315.00 | 1 296.00 | 5 611.00 |
BH Other financial assets | | | | |
BJ TOTAL (I) | 5 611.00 | 4 315.00 | 1 296.00 | 5 611.00 |
BX Customers and related accounts | 12 420.00 | | 12 420.00 | 12 420.00 |
BZ Other receivables | 22 247.00 | | 22 247.00 | 22 247.00 |
CF Cash and cash equivalents | 55 589.00 | | 55 589.00 | 55 589.00 |
CH Prepaid expenses | 237.00 | | 237.00 | 237.00 |
CJ TOTAL (II) | 90 493.00 | | 90 493.00 | 90 493.00 |
CO Grand total (0 to V) | 96 104.00 | 4 315.00 | 91 789.00 | 96 104.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 47 293.00 | 37 831.00 | | 47 293.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 626.00 | 109 463.00 | | 26 626.00 |
DL TOTAL (I) | 84 919.00 | 158 293.00 | | 84 919.00 |
DX Trade payables and related accounts | 4 800.00 | 2 400.00 | | 4 800.00 |
DY Tax and social security liabilities | 2 070.00 | 11 316.00 | | 2 070.00 |
EC TOTAL (IV) | 6 870.00 | 13 716.00 | | 6 870.00 |
EE Grand total (I to V) | 91 789.00 | 172 010.00 | | 91 789.00 |
EG Accrued income and payables due within one year | 6 870.00 | 13 716.00 | | 6 870.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 100.00 | 7 729.00 | 71 829.00 | 64 100.00 |
FJ Net sales | 64 100.00 | 7 729.00 | 71 829.00 | 64 100.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 71 832.00 | |
FW Other purchases and external expenses | | | 39 302.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 758.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 40 507.00 | |
GG - OPERATING RESULT (I - II) | | | 31 325.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 325.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 699.00 | 43 848.00 | | 4 699.00 |
HL TOTAL REVENUE (I + III + V + VII) | 71 832.00 | 207 156.00 | | 71 832.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 206.00 | 97 694.00 | | 45 206.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 626.00 | 109 463.00 | | 26 626.00 |
| |
| 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 | 12 096.00 | | 849.00 | 12 096.00 |
I3 DECREASES Total Financial Fixed Assets | | 1 980.00 | | |
I4 DECREASES Grand Total | | 7 334.00 | 5 611.00 | |
IY DECREASES Total Tangible Fixed Assets | | 5 354.00 | 5 611.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 10 116.00 | | 849.00 | 10 116.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 980.00 | | | 1 980.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 911.00 | 758.00 | 5 354.00 | 8 911.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 911.00 | 758.00 | 5 354.00 | 8 911.00 |
| |
| 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 | 4 800.00 | 4 800.00 | | 4 800.00 |
UX Other trade receivables | 12 420.00 | | | 12 420.00 |
VB VAT | 4 720.00 | | | 4 720.00 |
VM Income taxes | 17 527.00 | | | 17 527.00 |
VS Prepaid expenses | 237.00 | | | 237.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 904.00 | 34 904.00 | | 34 904.00 |
VW VAT | 2 070.00 | 2 070.00 | | 2 070.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 870.00 | 6 870.00 | | 6 870.00 |
