| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 635.00 | 635.00 | | 635.00 |
BJ TOTAL (I) | 635.00 | 635.00 | | 635.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 1 197.00 | | 1 197.00 | 1 197.00 |
CF Cash and cash equivalents | 107 449.00 | | 107 449.00 | 107 449.00 |
CJ TOTAL (II) | 108 647.00 | | 108 647.00 | 108 647.00 |
CO Grand total (0 to V) | 109 282.00 | 635.00 | 108 647.00 | 109 282.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | 10.00 | | 10.00 |
DG Other reserves | 34 181.00 | 34 181.00 | | 34 181.00 |
DH Retained earnings | -242.00 | -2 783.00 | | -242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 45 290.00 | 2 540.00 | | 45 290.00 |
DL TOTAL (I) | 79 340.00 | 34 049.00 | | 79 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 890.00 | 23 277.00 | | 10 890.00 |
DX Trade payables and related accounts | 1 750.00 | 1 320.00 | | 1 750.00 |
DY Tax and social security liabilities | 16 666.00 | 2 323.00 | | 16 666.00 |
EA Other liabilities | | 1 439.00 | | |
EC TOTAL (IV) | 29 306.00 | 28 360.00 | | 29 306.00 |
EE Grand total (I to V) | 108 647.00 | 62 409.00 | | 108 647.00 |
EG Accrued income and payables due within one year | 29 306.00 | 28 360.00 | | 29 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 75 306.00 | | 75 306.00 | 75 306.00 |
FJ Net sales | 75 306.00 | | 75 306.00 | 75 306.00 |
FR Total operating income (I) | | | 75 306.00 | |
FW Other purchases and external expenses | | | 17 848.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 17 924.00 | |
GG - OPERATING RESULT (I - II) | | | 57 381.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 71.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | 71.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 71.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 452.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 12 162.00 | 448.00 | | 12 162.00 |
HL TOTAL REVENUE (I + III + V + VII) | 75 377.00 | 9 181.00 | | 75 377.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 086.00 | 6 641.00 | | 30 086.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 45 290.00 | 2 540.00 | | 45 290.00 |
| |
| 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 | 635.00 | | | 635.00 |
I4 DECREASES Grand Total | | | 635.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 635.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 635.00 | | | 635.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 635.00 | | | 635.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 635.00 | | | 635.00 |
| |
| 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 | 12 162.00 | 12 162.00 | | 12 162.00 |
VB VAT | 1 193.00 | | | 1 193.00 |
VI Group and Associates | 10 891.00 | 10 891.00 | | 10 891.00 |
VQ Other Taxes, Duties, and Similar Debts | 76.00 | 76.00 | | 76.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 198.00 | 1 198.00 | | 1 198.00 |
VW VAT | 4 428.00 | 4 428.00 | | 4 428.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 307.00 | 29 307.00 | | 29 307.00 |
