| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 264.00 | 221.00 | 2 043.00 | 2 264.00 |
BJ TOTAL (I) | 2 264.00 | 221.00 | 2 043.00 | 2 264.00 |
BX Customers and related accounts | 20 004.00 | | 20 004.00 | 20 004.00 |
BZ Other receivables | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 29 006.00 | | 29 006.00 | 29 006.00 |
CJ TOTAL (II) | 49 025.00 | | 49 025.00 | 49 025.00 |
CO Grand total (0 to V) | 51 289.00 | 221.00 | 51 068.00 | 51 289.00 |
| |
| 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) | 12 028.00 | | | 12 028.00 |
DL TOTAL (I) | 13 028.00 | | | 13 028.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 445.00 | | | 27 445.00 |
DX Trade payables and related accounts | 1 962.00 | | | 1 962.00 |
DY Tax and social security liabilities | 8 633.00 | | | 8 633.00 |
EC TOTAL (IV) | 38 040.00 | | | 38 040.00 |
EE Grand total (I to V) | 51 068.00 | | | 51 068.00 |
EG Accrued income and payables due within one year | 38 040.00 | | | 38 040.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 357.00 | | 90 357.00 | 90 357.00 |
FJ Net sales | 90 357.00 | | 90 357.00 | 90 357.00 |
FR Total operating income (I) | | | 90 357.00 | |
FU Purchases of raw materials and other supplies | | | 1 973.00 | |
FW Other purchases and external expenses | | | 48 809.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | 7 200.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 221.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 76 206.00 | |
GG - OPERATING RESULT (I - II) | | | 14 151.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 151.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 123.00 | | | 2 123.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 357.00 | | | 90 357.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 78 329.00 | | | 78 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 028.00 | | | 12 028.00 |
| |
| 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 | | | 2 264.00 | |
I4 DECREASES Grand Total | | | 2 264.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 264.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 264.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 221.00 | | | 221.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 221.00 | | | 221.00 |
| |
| 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 | 1 962.00 | 1 962.00 | | 1 962.00 |
8E Income Taxes | 2 123.00 | 2 123.00 | | 2 123.00 |
UX Other trade receivables | 20 004.00 | | | 20 004.00 |
VB VAT | 15.00 | | | 15.00 |
VI Group and Associates | 27 445.00 | 27 445.00 | | 27 445.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 20 019.00 | 20 019.00 | | 20 019.00 |
VW VAT | 6 510.00 | 6 510.00 | | 6 510.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 38 040.00 | 38 040.00 | | 38 040.00 |
