| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 182.00 | 15 468.00 | 4 714.00 | 20 182.00 |
BJ TOTAL (I) | 20 182.00 | 15 468.00 | 4 714.00 | 20 182.00 |
BZ Other receivables | 66 435.00 | | 66 435.00 | 66 435.00 |
CF Cash and cash equivalents | 1 142.00 | | 1 142.00 | 1 142.00 |
CJ TOTAL (II) | 67 577.00 | | 67 577.00 | 67 577.00 |
CO Grand total (0 to V) | 87 759.00 | 15 468.00 | 72 291.00 | 87 759.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 36 922.00 | | | 36 922.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 359.00 | | | 19 359.00 |
DL TOTAL (I) | 64 665.00 | | | 64 665.00 |
DX Trade payables and related accounts | 823.00 | | | 823.00 |
DY Tax and social security liabilities | 6 803.00 | | | 6 803.00 |
EC TOTAL (IV) | 7 625.00 | | | 7 625.00 |
EE Grand total (I to V) | 72 291.00 | | | 72 291.00 |
EG Accrued income and payables due within one year | 7 625.00 | | | 7 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 786.00 | | 35 786.00 | 35 786.00 |
FJ Net sales | 35 786.00 | | 35 786.00 | 35 786.00 |
FR Total operating income (I) | | | 35 786.00 | |
FW Other purchases and external expenses | | | 6 906.00 | |
FX Taxes, duties, and similar payments | | | 735.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 911.00 | |
GF Total Operating Expenses (II) | | | 12 552.00 | |
GG - OPERATING RESULT (I - II) | | | 23 234.00 | |
GR Interest and similar expenses | | | 80.00 | |
GU Total financial expenses (VI) | | | 80.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -80.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 154.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 294.00 | | | 294.00 |
HH Total exceptional expenses (VIII) | 294.00 | | | 294.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -294.00 | | | -294.00 |
HK Income tax | 3 501.00 | | | 3 501.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 786.00 | | | 35 786.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 427.00 | | | 16 427.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 359.00 | | | 19 359.00 |
| |
| 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 | 20 182.00 | | | 20 182.00 |
I4 DECREASES Grand Total | | | 20 182.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 20 182.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 182.00 | | | 20 182.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 10 557.00 | 4 911.00 | | 10 557.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 10 557.00 | 4 911.00 | | 10 557.00 |
| |
| 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 | 823.00 | 823.00 | | 823.00 |
8E Income Taxes | 3 501.00 | 3 501.00 | | 3 501.00 |
VB VAT | 2 435.00 | | | 2 435.00 |
VQ Other Taxes, Duties, and Similar Debts | 928.00 | 928.00 | | 928.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 64 000.00 | | | 64 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 66 435.00 | 66 435.00 | | 66 435.00 |
VW VAT | 2 374.00 | 2 374.00 | | 2 374.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 625.00 | 7 625.00 | | 7 625.00 |
