| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 841.00 | 2.00 | 838.00 | 841.00 |
BJ TOTAL (I) | 841.00 | 2.00 | 838.00 | 841.00 |
BZ Other receivables | 238.00 | | 238.00 | 238.00 |
CF Cash and cash equivalents | 100 538.00 | | 100 538.00 | 100 538.00 |
CJ TOTAL (II) | 100 776.00 | | 100 776.00 | 100 776.00 |
CO Grand total (0 to V) | 101 617.00 | 2.00 | 101 614.00 | 101 617.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 77 934.00 | | | 77 934.00 |
DL TOTAL (I) | 80 934.00 | | | 80 934.00 |
DX Trade payables and related accounts | 360.00 | | | 360.00 |
DY Tax and social security liabilities | 19 311.00 | | | 19 311.00 |
DZ Fixed asset liabilities and related accounts | 1 009.00 | | | 1 009.00 |
EC TOTAL (IV) | 20 680.00 | | | 20 680.00 |
EE Grand total (I to V) | 101 614.00 | | | 101 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 105 000.00 | | 105 000.00 | 105 000.00 |
FJ Net sales | 105 000.00 | | 105 000.00 | 105 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 105 003.00 | |
FW Other purchases and external expenses | | | 7 275.00 | |
FX Taxes, duties, and similar payments | | | 480.00 | |
GF Total Operating Expenses (II) | | | 7 757.00 | |
GG - OPERATING RESULT (I - II) | | | 97 245.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 97 245.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 311.00 | | | 19 311.00 |
HL TOTAL REVENUE (I + III + V + VII) | 105 003.00 | | | 105 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 068.00 | | | 27 068.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 77 934.00 | | | 77 934.00 |
| |
| 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 | | | 841.00 | |
I4 DECREASES Grand Total | | | 841.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 841.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 841.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2.00 | | |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
8J Fixed Asset Liabilities and Related Accounts | 1 009.00 | 1 009.00 | | 1 009.00 |
VP Miscellaneous | 238.00 | | | 238.00 |
VQ Other Taxes, Duties, and Similar Debts | 19 311.00 | 19 311.00 | | 19 311.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 238.00 | 238.00 | | 238.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 680.00 | 20 680.00 | | 20 680.00 |
