| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 646.00 | 91.00 | 554.00 | 646.00 |
BJ TOTAL (I) | 646.00 | 91.00 | 554.00 | 646.00 |
CF Cash and cash equivalents | 75 217.00 | | 75 217.00 | 75 217.00 |
CJ TOTAL (II) | 75 217.00 | | 75 217.00 | 75 217.00 |
CO Grand total (0 to V) | 75 863.00 | 91.00 | 75 772.00 | 75 863.00 |
| |
| 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) | 40 317.00 | | | 40 317.00 |
DL TOTAL (I) | 41 317.00 | | | 41 317.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 539.00 | | | 13 539.00 |
DY Tax and social security liabilities | 20 915.00 | | | 20 915.00 |
EC TOTAL (IV) | 34 454.00 | | | 34 454.00 |
EE Grand total (I to V) | 75 772.00 | | | 75 772.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 330.00 | | 66 330.00 | 66 330.00 |
FJ Net sales | 66 330.00 | | 66 330.00 | 66 330.00 |
FR Total operating income (I) | | | 66 330.00 | |
FW Other purchases and external expenses | | | 16 668.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 91.00 | |
GF Total Operating Expenses (II) | | | 16 919.00 | |
GG - OPERATING RESULT (I - II) | | | 49 411.00 | |
GR Interest and similar expenses | | | 57.00 | |
GU Total financial expenses (VI) | | | 57.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -57.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 353.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 036.00 | | | 9 036.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 330.00 | | | 66 330.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 013.00 | | | 26 013.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 317.00 | | | 40 317.00 |
| |
| 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 | | | 646.00 | |
I4 DECREASES Grand Total | | | 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 646.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 646.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 91.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 91.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 9 036.00 | 9 036.00 | | 9 036.00 |
VI Group and Associates | 13 539.00 | 13 539.00 | | 13 539.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | | | 646.00 | |
VW VAT | 11 879.00 | 11 879.00 | | 11 879.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 454.00 | 34 454.00 | | 34 454.00 |
