| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 408.00 | 90.00 | 318.00 | 408.00 |
BJ TOTAL (I) | 408.00 | 90.00 | 318.00 | 408.00 |
BX Customers and related accounts | 12 700.00 | | 12 700.00 | 12 700.00 |
BZ Other receivables | 626.00 | | 626.00 | 626.00 |
CF Cash and cash equivalents | 29 670.00 | | 29 670.00 | 29 670.00 |
CJ TOTAL (II) | 42 996.00 | | 42 996.00 | 42 996.00 |
CO Grand total (0 to V) | 43 404.00 | 90.00 | 43 314.00 | 43 404.00 |
| |
| 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) | 22 270.00 | | | 22 270.00 |
DL TOTAL (I) | 23 270.00 | | | 23 270.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 802.00 | | | 1 802.00 |
DX Trade payables and related accounts | 4 334.00 | | | 4 334.00 |
DY Tax and social security liabilities | 9 383.00 | | | 9 383.00 |
EB Prepaid income (2) | 4 525.00 | | | 4 525.00 |
EC TOTAL (IV) | 20 043.00 | | | 20 043.00 |
EE Grand total (I to V) | 43 314.00 | | | 43 314.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 36 559.00 | | 36 559.00 | 36 559.00 |
FJ Net sales | 36 559.00 | | 36 559.00 | 36 559.00 |
FR Total operating income (I) | | | 36 559.00 | |
FW Other purchases and external expenses | | | 10 126.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 90.00 | |
GF Total Operating Expenses (II) | | | 10 216.00 | |
GG - OPERATING RESULT (I - II) | | | 26 342.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 342.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 072.00 | | | 4 072.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 559.00 | | | 36 559.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 288.00 | | | 14 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 270.00 | | | 22 270.00 |
| |
| 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 | | | 408.00 | |
I4 DECREASES Grand Total | | | 408.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 408.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 408.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 90.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 90.00 | | |
