| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 900.00 | | 4 900.00 | 4 900.00 |
BX Customers and related accounts | 39 600.00 | | 39 600.00 | 39 600.00 |
BZ Other receivables | 8 213.00 | | 8 213.00 | 8 213.00 |
CF Cash and cash equivalents | 95 939.00 | | 95 939.00 | 95 939.00 |
CH Prepaid expenses | 554.00 | | 554.00 | 554.00 |
CJ TOTAL (II) | 144 306.00 | | 144 306.00 | 144 306.00 |
CO Grand total (0 to V) | 149 206.00 | | 149 206.00 | 149 206.00 |
CU Other investments | 4 900.00 | | 4 900.00 | 4 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 282.00 | | | 282.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 96 966.00 | 1 282.00 | | 96 966.00 |
DL TOTAL (I) | 108 249.00 | 11 282.00 | | 108 249.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 270.00 | | |
DX Trade payables and related accounts | 9 444.00 | 6 620.00 | | 9 444.00 |
DY Tax and social security liabilities | 31 514.00 | 6 812.00 | | 31 514.00 |
EC TOTAL (IV) | 40 958.00 | 13 702.00 | | 40 958.00 |
EE Grand total (I to V) | 149 206.00 | 24 984.00 | | 149 206.00 |
EG Accrued income and payables due within one year | 40 958.00 | 13 702.00 | | 40 958.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 165 000.00 | |
FJ Net sales | | | 165 000.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 915.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 168 917.00 | |
FW Other purchases and external expenses | | | 14 474.00 | |
FX Taxes, duties, and similar payments | | | 2 129.00 | |
FY Salaries and Wages | | | 102 183.00 | |
FZ Social Security Contributions | | | 40 261.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 159 049.00 | |
GG - OPERATING RESULT (I - II) | | | 9 868.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 89 469.00 | |
GP Total financial income (V) | | | 89 469.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 89 469.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 99 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 370.00 | 226.00 | | 2 370.00 |
HL TOTAL REVENUE (I + III + V + VII) | 258 385.00 | 48 001.00 | | 258 385.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 161 419.00 | 46 718.00 | | 161 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 96 966.00 | 1 282.00 | | 96 966.00 |
| |
| 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 | 4 900.00 | | | 4 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 900.00 | |
I4 DECREASES Grand Total | | | 4 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 900.00 | | | 4 900.00 |
| |
| 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 | 9 444.00 | 9 444.00 | | 9 444.00 |
UX Other trade receivables | 39 600.00 | | | 39 600.00 |
VP Miscellaneous | 8 213.00 | | | 8 213.00 |
VQ Other Taxes, Duties, and Similar Debts | 31 514.00 | 31 514.00 | | 31 514.00 |
VS Prepaid expenses | 554.00 | | | 554.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 367.00 | 48 367.00 | | 48 367.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 40 958.00 | 40 958.00 | | 40 958.00 |
