| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 773.00 | 141.00 | 632.00 | 773.00 |
BJ TOTAL (I) | 773.00 | 141.00 | 632.00 | 773.00 |
BX Customers and related accounts | 7 799.00 | | 7 799.00 | 7 799.00 |
CF Cash and cash equivalents | 62 165.00 | | 62 165.00 | 62 165.00 |
CH Prepaid expenses | 2 450.00 | | 2 450.00 | 2 450.00 |
CJ TOTAL (II) | 72 414.00 | | 72 414.00 | 72 414.00 |
CO Grand total (0 to V) | 73 187.00 | 141.00 | 73 046.00 | 73 187.00 |
| |
| 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) | 32 090.00 | | | 32 090.00 |
DL TOTAL (I) | 42 090.00 | | | 42 090.00 |
DV Miscellaneous Loans and Financial Debts (4) | 17 134.00 | | | 17 134.00 |
DY Tax and social security liabilities | 13 822.00 | | | 13 822.00 |
EC TOTAL (IV) | 30 956.00 | | | 30 956.00 |
EE Grand total (I to V) | 73 046.00 | | | 73 046.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 799.00 | | 57 799.00 | 57 799.00 |
FJ Net sales | 57 799.00 | | 57 799.00 | 57 799.00 |
FR Total operating income (I) | | | 57 799.00 | |
FW Other purchases and external expenses | | | 19 830.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 141.00 | |
GF Total Operating Expenses (II) | | | 20 046.00 | |
GG - OPERATING RESULT (I - II) | | | 37 753.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 753.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 663.00 | | | 5 663.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 799.00 | | | 57 799.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 709.00 | | | 25 709.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 090.00 | | | 32 090.00 |
| |
| 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 | | | 773.00 | |
I4 DECREASES Grand Total | | | 773.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 773.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 773.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 141.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 141.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 5 663.00 | 5 663.00 | | 5 663.00 |
UX Other trade receivables | 7 799.00 | | | 7 799.00 |
VI Group and Associates | 17 134.00 | 17 134.00 | | 17 134.00 |
VS Prepaid expenses | 2 450.00 | | | 2 450.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 249.00 | 10 249.00 | | 10 249.00 |
VW VAT | 8 159.00 | 8 159.00 | | 8 159.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 956.00 | 30 956.00 | | 30 956.00 |
