| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 507.00 | 415.00 | 92.00 | 507.00 |
AT Other tangible assets | 2 601.00 | 899.00 | 1 702.00 | 2 601.00 |
BJ TOTAL (I) | 3 107.00 | 1 314.00 | 1 793.00 | 3 107.00 |
BX Customers and related accounts | 22 200.00 | | 22 200.00 | 22 200.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 23 540.00 | | 23 540.00 | 23 540.00 |
CJ TOTAL (II) | 45 740.00 | | 45 740.00 | 45 740.00 |
CO Grand total (0 to V) | 48 848.00 | 1 314.00 | 47 534.00 | 48 848.00 |
| |
| 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 |
DH Retained earnings | -1 670.00 | | | -1 670.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 712.00 | -1 670.00 | | 25 712.00 |
DL TOTAL (I) | 34 042.00 | 8 330.00 | | 34 042.00 |
DV Miscellaneous Loans and Financial Debts (4) | 349.00 | | | 349.00 |
DX Trade payables and related accounts | 2 535.00 | | | 2 535.00 |
DY Tax and social security liabilities | 10 608.00 | | | 10 608.00 |
EC TOTAL (IV) | 13 491.00 | | | 13 491.00 |
EE Grand total (I to V) | 47 534.00 | 8 330.00 | | 47 534.00 |
EI Including equity loans | 349.00 | | | 349.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 37 000.00 | | 37 000.00 | 37 000.00 |
FJ Net sales | 37 000.00 | | 37 000.00 | 37 000.00 |
FR Total operating income (I) | | | 37 000.00 | |
FW Other purchases and external expenses | | | 6 375.00 | |
FX Taxes, duties, and similar payments | | | 123.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 547.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 7 045.00 | |
GG - OPERATING RESULT (I - II) | | | 29 955.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 243.00 | | | 4 243.00 |
HL TOTAL REVENUE (I + III + V + VII) | 37 000.00 | | | 37 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 288.00 | 1 670.00 | | 11 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 712.00 | -1 670.00 | | 25 712.00 |
| |
| 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 | 1 497.00 | | 1 610.00 | 1 497.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 507.00 | | | 507.00 |
I4 DECREASES Grand Total | | | 3 107.00 | |
IN DECREASES Start-up, development, or research expenses | | | 507.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 601.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 991.00 | | 1 610.00 | 991.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 547.00 | | | 547.00 |
CY DEPRECIATION Start-up, development, or research expenses | 169.00 | | | 169.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 378.00 | | | 378.00 |
| |
| 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 | 2 535.00 | 2 535.00 | | 2 535.00 |
8E Income Taxes | 4 243.00 | 4 243.00 | | 4 243.00 |
UX Other trade receivables | 22 200.00 | | | 22 200.00 |
VI Group and Associates | 349.00 | 349.00 | | 349.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 200.00 | 22 200.00 | | 22 200.00 |
VW VAT | 6 365.00 | 6 365.00 | | 6 365.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 491.00 | 13 491.00 | | 13 491.00 |
