| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 3 168.00 | 975.00 | 2 193.00 | 3 168.00 |
BJ TOTAL (I) | 3 168.00 | 975.00 | 2 193.00 | 3 168.00 |
BX Customers and related accounts | 19 465.00 | | 19 465.00 | 19 465.00 |
CF Cash and cash equivalents | 53 935.00 | | 53 935.00 | 53 935.00 |
CH Prepaid expenses | 648.00 | | 648.00 | 648.00 |
CJ TOTAL (II) | 74 048.00 | | 74 048.00 | 74 048.00 |
CO Grand total (0 to V) | 77 216.00 | 975.00 | 76 241.00 | 77 216.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | -804.00 | | | -804.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 41 024.00 | | | 41 024.00 |
DL TOTAL (I) | 42 320.00 | | | 42 320.00 |
DX Trade payables and related accounts | 24 832.00 | | | 24 832.00 |
DY Tax and social security liabilities | 9 089.00 | | | 9 089.00 |
EC TOTAL (IV) | 33 921.00 | | | 33 921.00 |
EE Grand total (I to V) | 76 241.00 | | | 76 241.00 |
EG Accrued income and payables due within one year | 33 921.00 | | | 33 921.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 88 097.00 | | 88 097.00 | 88 097.00 |
FJ Net sales | 88 097.00 | | 88 097.00 | 88 097.00 |
FR Total operating income (I) | | | 88 097.00 | |
FW Other purchases and external expenses | | | 33 270.00 | |
FX Taxes, duties, and similar payments | | | 3 739.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 975.00 | |
GF Total Operating Expenses (II) | | | 37 984.00 | |
GG - OPERATING RESULT (I - II) | | | 50 113.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 50 113.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 089.00 | | | 9 089.00 |
HL TOTAL REVENUE (I + III + V + VII) | 88 097.00 | | | 88 097.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 47 073.00 | | | 47 073.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 41 024.00 | | | 41 024.00 |
| |
| 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 | | | 3 168.00 | |
I4 DECREASES Grand Total | | | 3 168.00 | |
IO DECREASES Total including other intangible assets | | | 3 168.00 | |
KD ACQUISITIONS Total including other intangible assets | | | 3 168.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 975.00 | | |
PE DEPRECIATION Total including other intangible assets | | 975.00 | | |
