| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 1 015.00 | 987.00 | 28.00 | 1 015.00 |
BJ TOTAL (I) | 1 015.00 | 987.00 | 28.00 | 1 015.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 131.00 | | 131.00 | 131.00 |
CF Cash and cash equivalents | 99 838.00 | | 99 838.00 | 99 838.00 |
CJ TOTAL (II) | 99 969.00 | | 99 969.00 | 99 969.00 |
CO Grand total (0 to V) | 100 984.00 | 987.00 | 99 997.00 | 100 984.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 75 102.00 | 68 003.00 | | 75 102.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 300.00 | 49 098.00 | | 23 300.00 |
DL TOTAL (I) | 99 402.00 | 118 101.00 | | 99 402.00 |
DY Tax and social security liabilities | 595.00 | 5 154.00 | | 595.00 |
EC TOTAL (IV) | 595.00 | 5 154.00 | | 595.00 |
EE Grand total (I to V) | 99 997.00 | 123 255.00 | | 99 997.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 000.00 | | 32 000.00 | 32 000.00 |
FJ Net sales | 32 000.00 | | 32 000.00 | 32 000.00 |
FR Total operating income (I) | | | 32 000.00 | |
FW Other purchases and external expenses | | | 3 828.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 338.00 | |
GF Total Operating Expenses (II) | | | 4 612.00 | |
GG - OPERATING RESULT (I - II) | | | 27 388.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 388.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 26.00 | 16.00 | | 26.00 |
HD Total exceptional income (VII) | 26.00 | 16.00 | | 26.00 |
HE Exceptional expenses on management operations | 2.00 | | | 2.00 |
HH Total exceptional expenses (VIII) | 2.00 | | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 24.00 | 16.00 | | 24.00 |
HK Income tax | 4 112.00 | 14 065.00 | | 4 112.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 026.00 | 66 316.00 | | 32 026.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 726.00 | 17 218.00 | | 8 726.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 300.00 | 49 098.00 | | 23 300.00 |
| |
| 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 | 1 015.00 | | | 1 015.00 |
I4 DECREASES Grand Total | | | 1 015.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 015.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 015.00 | | | 1 015.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 648.00 | 338.00 | | 648.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 648.00 | 338.00 | | 648.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 595.00 | 595.00 | | 595.00 |
VB VAT | 131.00 | | | 131.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 131.00 | 131.00 | | 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 595.00 | 595.00 | | 595.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YW Business tax | 446.00 | 235.00 | | 446.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 446.00 | 235.00 | | 446.00 |
YY Amount of VAT collected | 6 400.00 | 13 260.00 | | 6 400.00 |
YZ Total deductible VAT on goods and services | 452.00 | 279.00 | | 452.00 |
