| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 2 000.00 | | 2 000.00 | 2 000.00 |
CF Cash and cash equivalents | 38 195.00 | | 38 195.00 | 38 195.00 |
CJ TOTAL (II) | 40 195.00 | | 40 195.00 | 40 195.00 |
CO Grand total (0 to V) | 40 210.00 | | 40 210.00 | 40 210.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 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) | 21 330.00 | | | 21 330.00 |
DL TOTAL (I) | 22 330.00 | | | 22 330.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 396.00 | | | 13 396.00 |
DY Tax and social security liabilities | 3 764.00 | | | 3 764.00 |
EA Other liabilities | 720.00 | | | 720.00 |
EC TOTAL (IV) | 17 880.00 | | | 17 880.00 |
EE Grand total (I to V) | 40 210.00 | | | 40 210.00 |
EI Including equity loans | 13 396.00 | | | 13 396.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 044.00 | | 40 044.00 | 40 044.00 |
FJ Net sales | 40 044.00 | | 40 044.00 | 40 044.00 |
FR Total operating income (I) | | | 40 044.00 | |
FW Other purchases and external expenses | | | 14 786.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 14 950.00 | |
GG - OPERATING RESULT (I - II) | | | 25 094.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 094.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 764.00 | | | 3 764.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 044.00 | | | 40 044.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 714.00 | | | 18 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 330.00 | | | 21 330.00 |
| |
| 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 | | | 15.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 764.00 | 3 764.00 | | 3 764.00 |
8K Other liabilities (including liabilities related to repo transactions) | 720.00 | 720.00 | | 720.00 |
UX Other trade receivables | 2 000.00 | | | 2 000.00 |
VI Group and Associates | 13 396.00 | 13 396.00 | | 13 396.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 000.00 | 2 000.00 | | 2 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 17 880.00 | 17 880.00 | | 17 880.00 |
