| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 12 478.00 | | 12 478.00 | 12 478.00 |
BJ TOTAL (I) | 12 478.00 | | 12 478.00 | 12 478.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 7 487.00 | | 7 487.00 | 7 487.00 |
CF Cash and cash equivalents | 39 086.00 | | 39 086.00 | 39 086.00 |
CJ TOTAL (II) | 46 573.00 | | 46 573.00 | 46 573.00 |
CO Grand total (0 to V) | 59 051.00 | | 59 051.00 | 59 051.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 13 987.00 | 9 679.00 | | 13 987.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 547.00 | 4 308.00 | | 16 547.00 |
DL TOTAL (I) | 31 634.00 | 15 087.00 | | 31 634.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 922.00 | 18 850.00 | | 18 922.00 |
DX Trade payables and related accounts | 1 116.00 | 85 080.00 | | 1 116.00 |
DY Tax and social security liabilities | 6 007.00 | 10 656.00 | | 6 007.00 |
EA Other liabilities | 1 371.00 | | | 1 371.00 |
EC TOTAL (IV) | 27 416.00 | 114 586.00 | | 27 416.00 |
EE Grand total (I to V) | 59 051.00 | 129 673.00 | | 59 051.00 |
EG Accrued income and payables due within one year | 27 416.00 | 114 586.00 | | 27 416.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 500.00 | | 102 500.00 | 102 500.00 |
FJ Net sales | 102 500.00 | | 102 500.00 | 102 500.00 |
FR Total operating income (I) | | | 102 500.00 | |
FW Other purchases and external expenses | | | 78 772.00 | |
FX Taxes, duties, and similar payments | | | 746.00 | |
GF Total Operating Expenses (II) | | | 79 518.00 | |
GG - OPERATING RESULT (I - II) | | | 22 982.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 22 982.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 435.00 | 2 154.00 | | 6 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 500.00 | 102 500.00 | | 102 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 85 953.00 | 98 192.00 | | 85 953.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 547.00 | 4 308.00 | | 16 547.00 |
| |
| 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 | 6 978.00 | | 5 500.00 | 6 978.00 |
I3 DECREASES Total Financial Fixed Assets | | | 12 478.00 | |
I4 DECREASES Grand Total | | | 12 478.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 6 978.00 | | 5 500.00 | 6 978.00 |
| |
| 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 | 1 116.00 | 1 116.00 | | 1 116.00 |
8E Income Taxes | 6 007.00 | 6 007.00 | | 6 007.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 371.00 | 1 371.00 | | 1 371.00 |
VB VAT | 7 487.00 | | | 7 487.00 |
VI Group and Associates | 18 922.00 | 18 922.00 | | 18 922.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 487.00 | 7 487.00 | | 7 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 416.00 | 27 416.00 | | 27 416.00 |
