| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 331.00 | 6 491.00 | 840.00 | 7 331.00 |
BJ TOTAL (I) | 7 331.00 | 6 491.00 | 840.00 | 7 331.00 |
BZ Other receivables | 228.00 | | 228.00 | 228.00 |
CD Marketable securities | 4 000.00 | | 4 000.00 | 4 000.00 |
CF Cash and cash equivalents | 17 153.00 | | 17 153.00 | 17 153.00 |
CJ TOTAL (II) | 21 381.00 | | 21 381.00 | 21 381.00 |
CO Grand total (0 to V) | 28 713.00 | 6 491.00 | 22 221.00 | 28 713.00 |
CR Shares due in more than one year | 228.00 | | | 228.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 500.00 | 2 500.00 | | 2 500.00 |
DD Legal reserve (1) | 250.00 | 250.00 | | 250.00 |
DH Retained earnings | 3 484.00 | 4 807.00 | | 3 484.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 579.00 | 10 677.00 | | 11 579.00 |
DL TOTAL (I) | 17 813.00 | 18 234.00 | | 17 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 523.00 | 499.00 | | 523.00 |
DX Trade payables and related accounts | 1 712.00 | 1 225.00 | | 1 712.00 |
DY Tax and social security liabilities | 2 173.00 | 1 884.00 | | 2 173.00 |
EC TOTAL (IV) | 4 408.00 | 3 609.00 | | 4 408.00 |
EE Grand total (I to V) | 22 221.00 | 21 843.00 | | 22 221.00 |
EG Accrued income and payables due within one year | 4 408.00 | | | 4 408.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 000.00 | | 20 000.00 | 20 000.00 |
FJ Net sales | 20 000.00 | | 20 000.00 | 20 000.00 |
FR Total operating income (I) | | | 20 000.00 | |
FW Other purchases and external expenses | | | 5 364.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 705.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 6 470.00 | |
GG - OPERATING RESULT (I - II) | | | 13 531.00 | |
GL Other interest and similar income | | | 91.00 | |
GP Total financial income (V) | | | 91.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 91.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 043.00 | 1 884.00 | | 2 043.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 092.00 | 18 591.00 | | 20 092.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 513.00 | 7 915.00 | | 8 513.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 579.00 | 10 677.00 | | 11 579.00 |
| |
| 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 | 7 331.00 | | | 7 331.00 |
I4 DECREASES Grand Total | | | 7 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 331.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 7 331.00 | | | 7 331.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 786.00 | 705.00 | | 5 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 786.00 | 705.00 | | 5 786.00 |
| |
| 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 | 1 712.00 | 1 712.00 | | 1 712.00 |
8K Other liabilities (including liabilities related to repo transactions) | 523.00 | 523.00 | | 523.00 |
VP Miscellaneous | 228.00 | | | 228.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 173.00 | 2 173.00 | | 2 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 228.00 | 228.00 | | 228.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 408.00 | 4 408.00 | | 4 408.00 |
