| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 271.00 | 143.00 | 1 129.00 | 1 271.00 |
BJ TOTAL (I) | 1 271.00 | 143.00 | 1 129.00 | 1 271.00 |
BZ Other receivables | 561.00 | | 561.00 | 561.00 |
CF Cash and cash equivalents | 12 941.00 | | 12 941.00 | 12 941.00 |
CH Prepaid expenses | 52.00 | | 52.00 | 52.00 |
CJ TOTAL (II) | 13 554.00 | | 13 554.00 | 13 554.00 |
CO Grand total (0 to V) | 14 825.00 | 143.00 | 14 682.00 | 14 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 641.00 | | | 10 641.00 |
DL TOTAL (I) | 11 141.00 | | | 11 141.00 |
DV Miscellaneous Loans and Financial Debts (4) | 43.00 | | | 43.00 |
DX Trade payables and related accounts | 1 610.00 | | | 1 610.00 |
DY Tax and social security liabilities | 1 888.00 | | | 1 888.00 |
EC TOTAL (IV) | 3 541.00 | | | 3 541.00 |
EE Grand total (I to V) | 14 682.00 | | | 14 682.00 |
EG Accrued income and payables due within one year | 3 541.00 | | | 3 541.00 |
EI Including equity loans | 43.00 | | | 43.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 960.00 | | 37 960.00 | 37 960.00 |
FJ Net sales | 37 960.00 | | 37 960.00 | 37 960.00 |
FR Total operating income (I) | | | 37 960.00 | |
FW Other purchases and external expenses | | | 23 036.00 | |
FZ Social Security Contributions | | | 2 192.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 143.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 25 371.00 | |
GG - OPERATING RESULT (I - II) | | | 12 589.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 589.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HK Income tax | 1 888.00 | | | 1 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 960.00 | | | 37 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 319.00 | | | 27 319.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 641.00 | | | 10 641.00 |
| |
| 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 | | | 1 271.00 | |
I4 DECREASES Grand Total | | | 1 271.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 271.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 271.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 143.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 143.00 | | |
| |
| 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 | 1 610.00 | 1 610.00 | | 1 610.00 |
8E Income Taxes | 1 888.00 | 1 888.00 | | 1 888.00 |
VB VAT | 561.00 | | | 561.00 |
VI Group and Associates | 43.00 | 43.00 | | 43.00 |
VS Prepaid expenses | 52.00 | | | 52.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 613.00 | 613.00 | | 613.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 541.00 | 3 541.00 | | 3 541.00 |
