| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 940.00 | 227.00 | 712.00 | 940.00 |
BJ TOTAL (I) | 940.00 | 227.00 | 712.00 | 940.00 |
BX Customers and related accounts | 4 800.00 | | 4 800.00 | 4 800.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 45 271.00 | | 45 271.00 | 45 271.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 50 311.00 | | 50 311.00 | 50 311.00 |
CO Grand total (0 to V) | 51 251.00 | 227.00 | 51 023.00 | 51 251.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 2 419.00 | 4 194.00 | | 2 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 886.00 | 7 242.00 | | 20 886.00 |
DL TOTAL (I) | 32 106.00 | 20 237.00 | | 32 106.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 358.00 | 717.00 | | 1 358.00 |
DX Trade payables and related accounts | 1 440.00 | 2 117.00 | | 1 440.00 |
DY Tax and social security liabilities | 16 119.00 | 7 860.00 | | 16 119.00 |
EC TOTAL (IV) | 18 917.00 | 10 695.00 | | 18 917.00 |
EE Grand total (I to V) | 51 023.00 | 30 932.00 | | 51 023.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 41 548.00 | |
FJ Net sales | | | 41 548.00 | |
FR Total operating income (I) | | | 41 548.00 | |
FW Other purchases and external expenses | | | 12 330.00 | |
FX Taxes, duties, and similar payments | | | 326.00 | |
FY Salaries and Wages | | | 4 079.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 227.00 | |
GF Total Operating Expenses (II) | | | 16 962.00 | |
GG - OPERATING RESULT (I - II) | | | 24 585.00 | |
GR Interest and similar expenses | | | 12.00 | |
GU Total financial expenses (VI) | | | 12.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -12.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 572.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 686.00 | 1 278.00 | | 3 686.00 |
HL TOTAL REVENUE (I + III + V + VII) | 41 548.00 | 24 148.00 | | 41 548.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 662.00 | 16 905.00 | | 20 662.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 886.00 | 7 242.00 | | 20 886.00 |
| |
| 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 | | | 940.00 | |
I4 DECREASES Grand Total | | | 940.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 940.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 940.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 227.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 227.00 | | |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8C Staff and Related Accounts | 7 352.00 | 7 352.00 | | 7 352.00 |
8E Income Taxes | 3 686.00 | 3 686.00 | | 3 686.00 |
UX Other trade receivables | 4 800.00 | | | 4 800.00 |
VB VAT | 240.00 | | | 240.00 |
VI Group and Associates | 1 358.00 | 1 358.00 | | 1 358.00 |
VQ Other Taxes, Duties, and Similar Debts | 160.00 | 160.00 | | 160.00 |
VS Prepaid expenses | 29.00 | | | 29.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 040.00 | 5 040.00 | | 5 040.00 |
VW VAT | 4 921.00 | 4 921.00 | | 4 921.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 917.00 | 18 917.00 | | 18 917.00 |
