| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1.00 | | | 1.00 |
AT Other tangible assets | 3 074.00 | 40.00 | 3 034.00 | 3 074.00 |
BJ TOTAL (I) | 3 074.00 | 40.00 | 3 034.00 | 3 074.00 |
BX Customers and related accounts | 30 600.00 | | 30 600.00 | 30 600.00 |
BZ Other receivables | 659.00 | | 659.00 | 659.00 |
CF Cash and cash equivalents | 43 916.00 | | 43 916.00 | 43 916.00 |
CJ TOTAL (II) | 75 175.00 | | 75 175.00 | 75 175.00 |
CO Grand total (0 to V) | 78 250.00 | 40.00 | 78 210.00 | 78 250.00 |
| |
| 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) | 52 914.00 | | | 52 914.00 |
DL TOTAL (I) | 53 914.00 | | | 53 914.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 459.00 | | | 1 459.00 |
DX Trade payables and related accounts | 1 749.00 | | | 1 749.00 |
DY Tax and social security liabilities | 21 087.00 | | | 21 087.00 |
EC TOTAL (IV) | 24 295.00 | | | 24 295.00 |
EE Grand total (I to V) | 78 210.00 | | | 78 210.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 74 530.00 | | 74 530.00 | 74 530.00 |
FJ Net sales | 74 530.00 | | 74 530.00 | 74 530.00 |
FR Total operating income (I) | | | 74 530.00 | |
FW Other purchases and external expenses | | | 5 372.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 40.00 | |
GE Other Expenses | | | 190.00 | |
GF Total Operating Expenses (II) | | | 5 603.00 | |
GG - OPERATING RESULT (I - II) | | | 68 927.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 68 927.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 26.00 | | | 26.00 |
HH Total exceptional expenses (VIII) | 26.00 | | | 26.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -26.00 | | | -26.00 |
HK Income tax | 15 987.00 | | | 15 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 74 530.00 | | | 74 530.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 616.00 | | | 21 616.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 914.00 | | | 52 914.00 |
| |
| 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 | | | 3 074.00 | |
I4 DECREASES Grand Total | | | 3 074.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 074.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 074.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 40.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 40.00 | | |
| |
| 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 | 1 750.00 | 1 750.00 | | 1 750.00 |
8E Income Taxes | 15 987.00 | 15 987.00 | | 15 987.00 |
UX Other trade receivables | 30 600.00 | | | 30 600.00 |
VB VAT | 660.00 | | | 660.00 |
VI Group and Associates | 1 459.00 | 1 459.00 | | 1 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 260.00 | 31 260.00 | 3 074.00 | 31 260.00 |
VW VAT | 5 100.00 | 5 100.00 | | 5 100.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 296.00 | 24 296.00 | | 24 296.00 |
