| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 405.00 | 104.00 | 1 301.00 | 1 405.00 |
BJ TOTAL (I) | 1 405.00 | 104.00 | 1 301.00 | 1 405.00 |
BX Customers and related accounts | 32 400.00 | | 32 400.00 | 32 400.00 |
BZ Other receivables | 395.00 | | 395.00 | 395.00 |
CF Cash and cash equivalents | 18 853.00 | | 18 853.00 | 18 853.00 |
CH Prepaid expenses | 240.00 | | 240.00 | 240.00 |
CJ TOTAL (II) | 51 888.00 | | 51 888.00 | 51 888.00 |
CO Grand total (0 to V) | 53 293.00 | 104.00 | 53 189.00 | 53 293.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 665.00 | | | 25 665.00 |
DL TOTAL (I) | 26 665.00 | | | 26 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 748.00 | | | 6 748.00 |
DX Trade payables and related accounts | 843.00 | | | 843.00 |
DY Tax and social security liabilities | 18 933.00 | | | 18 933.00 |
EC TOTAL (IV) | 26 524.00 | | | 26 524.00 |
EE Grand total (I to V) | 53 189.00 | | | 53 189.00 |
EG Accrued income and payables due within one year | 26 524.00 | | | 26 524.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 300.00 | | 42 300.00 | 42 300.00 |
FJ Net sales | 42 300.00 | | 42 300.00 | 42 300.00 |
FR Total operating income (I) | | | 42 300.00 | |
FW Other purchases and external expenses | | | 5 780.00 | |
FX Taxes, duties, and similar payments | | | 108.00 | |
FZ Social Security Contributions | | | 138.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 104.00 | |
GF Total Operating Expenses (II) | | | 6 130.00 | |
GG - OPERATING RESULT (I - II) | | | 36 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 138.00 | | | 138.00 |
HK Income tax | 10 505.00 | | | 10 505.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 300.00 | | | 42 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 635.00 | | | 16 635.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 665.00 | | | 25 665.00 |
| |
| 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 | | 1 405.00 | 1 405.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | 1 405.00 | 1 405.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 104.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 104.00 | | |
| |
| 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 | 843.00 | 843.00 | | 843.00 |
8E Income Taxes | 10 505.00 | 10 505.00 | | 10 505.00 |
UX Other trade receivables | 32 400.00 | | | 32 400.00 |
VB VAT | 395.00 | | | 395.00 |
VI Group and Associates | 6 748.00 | 6 748.00 | | 6 748.00 |
VQ Other Taxes, Duties, and Similar Debts | 229.00 | 229.00 | | 229.00 |
VS Prepaid expenses | 240.00 | | | 240.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 035.00 | 33 035.00 | | 33 035.00 |
VW VAT | 8 199.00 | 8 199.00 | | 8 199.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 524.00 | 26 524.00 | | 26 524.00 |
