| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 1 039.00 | 1 039.00 | | 1 039.00 |
AT Other tangible assets | 3 950.00 | 2 694.00 | 1 256.00 | 3 950.00 |
BJ TOTAL (I) | 4 990.00 | 3 733.00 | 1 256.00 | 4 990.00 |
BX Customers and related accounts | 18 600.00 | | 18 600.00 | 18 600.00 |
BZ Other receivables | 34 285.00 | | 34 285.00 | 34 285.00 |
CF Cash and cash equivalents | 9 855.00 | | 9 855.00 | 9 855.00 |
CJ TOTAL (II) | 62 739.00 | | 62 739.00 | 62 739.00 |
CO Grand total (0 to V) | 67 729.00 | 3 733.00 | 63 996.00 | 67 729.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DH Retained earnings | 9 504.00 | | | 9 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 530.00 | | | 32 530.00 |
DL TOTAL (I) | 45 035.00 | | | 45 035.00 |
DV Miscellaneous Loans and Financial Debts (4) | 160.00 | | | 160.00 |
DX Trade payables and related accounts | 951.00 | | | 951.00 |
DY Tax and social security liabilities | 17 851.00 | | | 17 851.00 |
EC TOTAL (IV) | 18 961.00 | | | 18 961.00 |
EE Grand total (I to V) | 63 996.00 | | | 63 996.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 000.00 | | 81 000.00 | 81 000.00 |
FJ Net sales | 81 000.00 | | 81 000.00 | 81 000.00 |
FR Total operating income (I) | | | 81 000.00 | |
FW Other purchases and external expenses | | | 39 611.00 | |
FX Taxes, duties, and similar payments | | | 346.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 245.00 | |
GF Total Operating Expenses (II) | | | 40 202.00 | |
GG - OPERATING RESULT (I - II) | | | 40 798.00 | |
GR Interest and similar expenses | | | 906.00 | |
GU Total financial expenses (VI) | | | 906.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -906.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 892.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 149.00 | | | 1 149.00 |
HH Total exceptional expenses (VIII) | 1 149.00 | | | 1 149.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 149.00 | | | -1 149.00 |
HK Income tax | 6 213.00 | | | 6 213.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 000.00 | | | 81 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 48 470.00 | | | 48 470.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 530.00 | | | 32 530.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 488.00 | 245.00 | | 3 488.00 |
PE DEPRECIATION Total including other intangible assets | 1 039.00 | | | 1 039.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 449.00 | 245.00 | | 2 449.00 |
| |
| 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 | 951.00 | 951.00 | | 951.00 |
UX Other trade receivables | 18 670.00 | | | 18 670.00 |
VB VAT | 14.00 | | | 14.00 |
VI Group and Associates | 160.00 | | 160.00 | 160.00 |
VQ Other Taxes, Duties, and Similar Debts | 6 657.00 | 6 657.00 | | 6 657.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 34 200.00 | | | 34 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 884.00 | 52 884.00 | | 52 884.00 |
VW VAT | 11 194.00 | 11 194.00 | | 11 194.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 961.00 | 18 801.00 | 160.00 | 18 961.00 |
