| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 38 112.00 | | 38 112.00 | 38 112.00 |
BJ TOTAL (I) | 38 112.00 | | 38 112.00 | 38 112.00 |
BZ Other receivables | 532.00 | | 532.00 | 532.00 |
CF Cash and cash equivalents | 48 825.00 | | 48 825.00 | 48 825.00 |
CJ TOTAL (II) | 49 357.00 | | 49 357.00 | 49 357.00 |
CO Grand total (0 to V) | 87 469.00 | | 87 469.00 | 87 469.00 |
| |
| 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 |
DG Other reserves | 24 438.00 | 23 126.00 | | 24 438.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 311.00 | 31 313.00 | | 31 311.00 |
DL TOTAL (I) | 66 750.00 | 65 439.00 | | 66 750.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 000.00 | 10 000.00 | | 10 000.00 |
DX Trade payables and related accounts | 3 192.00 | 3 180.00 | | 3 192.00 |
DY Tax and social security liabilities | 7 527.00 | 7 531.00 | | 7 527.00 |
EC TOTAL (IV) | 20 719.00 | 20 711.00 | | 20 719.00 |
EE Grand total (I to V) | 87 469.00 | 86 150.00 | | 87 469.00 |
EG Accrued income and payables due within one year | 20 719.00 | 20 711.00 | | 20 719.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 000.00 | | 40 000.00 | 40 000.00 |
FJ Net sales | 40 000.00 | | 40 000.00 | 40 000.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 40 000.00 | |
FW Other purchases and external expenses | | | 2 662.00 | |
FX Taxes, duties, and similar payments | | | 582.00 | |
GF Total Operating Expenses (II) | | | 3 244.00 | |
GG - OPERATING RESULT (I - II) | | | 36 756.00 | |
GL Other interest and similar income | | | 81.00 | |
GP Total financial income (V) | | | 81.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 81.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 837.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 526.00 | 5 526.00 | | 5 526.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 081.00 | 40 183.00 | | 40 081.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 770.00 | 8 870.00 | | 8 770.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 311.00 | 31 313.00 | | 31 311.00 |
| |
| 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 | 38 112.00 | | | 38 112.00 |
I4 DECREASES Grand Total | | | 38 112.00 | |
IO DECREASES Total including other intangible assets | | | 38 112.00 | |
KD ACQUISITIONS Total including other intangible assets | 38 112.00 | | | 38 112.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10 000.00 | 10 000.00 | | 10 000.00 |
8B Suppliers and Related Accounts | 3 192.00 | 3 192.00 | | 3 192.00 |
8E Income Taxes | 1.00 | 1.00 | | 1.00 |
VB VAT | 532.00 | | | 532.00 |
VQ Other Taxes, Duties, and Similar Debts | 22.00 | 22.00 | | 22.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 532.00 | 532.00 | | 532.00 |
VW VAT | 7 504.00 | 7 504.00 | | 7 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 719.00 | 20 719.00 | | 20 719.00 |
