| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 000.00 | 1 253.00 | 4 747.00 | 6 000.00 |
BJ TOTAL (I) | 6 000.00 | 1 253.00 | 4 747.00 | 6 000.00 |
BX Customers and related accounts | 4 098.00 | | 4 098.00 | 4 098.00 |
BZ Other receivables | 204.00 | | 204.00 | 204.00 |
CF Cash and cash equivalents | 16 886.00 | | 16 886.00 | 16 886.00 |
CH Prepaid expenses | 1 213.00 | | 1 213.00 | 1 213.00 |
CJ TOTAL (II) | 22 401.00 | | 22 401.00 | 22 401.00 |
CO Grand total (0 to V) | 28 401.00 | 1 253.00 | 27 148.00 | 28 401.00 |
| |
| 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) | 18 960.00 | | | 18 960.00 |
DL TOTAL (I) | 19 460.00 | | | 19 460.00 |
DV Miscellaneous Loans and Financial Debts (4) | 114.00 | | | 114.00 |
DX Trade payables and related accounts | 3 304.00 | | | 3 304.00 |
DY Tax and social security liabilities | 4 269.00 | | | 4 269.00 |
EC TOTAL (IV) | 7 687.00 | | | 7 687.00 |
EE Grand total (I to V) | 27 148.00 | | | 27 148.00 |
EG Accrued income and payables due within one year | 7 687.00 | | | 7 687.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 57 357.00 | | 57 357.00 | 57 357.00 |
FJ Net sales | 57 357.00 | | 57 357.00 | 57 357.00 |
FQ Other income | | | 77.00 | |
FR Total operating income (I) | | | 57 434.00 | |
FW Other purchases and external expenses | | | 31 762.00 | |
FX Taxes, duties, and similar payments | | | 475.00 | |
FZ Social Security Contributions | | | 1 147.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 253.00 | |
GE Other Expenses | | | 365.00 | |
GF Total Operating Expenses (II) | | | 35 002.00 | |
GG - OPERATING RESULT (I - II) | | | 22 432.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 432.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 107.00 | | | 107.00 |
HH Total exceptional expenses (VIII) | 107.00 | | | 107.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -107.00 | | | -107.00 |
HK Income tax | 3 365.00 | | | 3 365.00 |
HL TOTAL REVENUE (I + III + V + VII) | 57 434.00 | | | 57 434.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 474.00 | | | 38 474.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 960.00 | | | 18 960.00 |
| |
| 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 | | | 6 000.00 | |
I4 DECREASES Grand Total | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 6 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 253.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 253.00 | | |
| |
| 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 | 3 304.00 | 3 304.00 | | 3 304.00 |
8E Income Taxes | 3 365.00 | 3 365.00 | | 3 365.00 |
UX Other trade receivables | 4 098.00 | | | 4 098.00 |
VB VAT | 204.00 | | | 204.00 |
VI Group and Associates | 114.00 | 114.00 | | 114.00 |
VS Prepaid expenses | 1 213.00 | | | 1 213.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 515.00 | 5 515.00 | | 5 515.00 |
VW VAT | 904.00 | 904.00 | | 904.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 687.00 | 7 687.00 | | 7 687.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1 147.00 | | | 1 147.00 |
