| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 720.00 | 119.00 | 1 601.00 | 1 720.00 |
BJ TOTAL (I) | 1 720.00 | 119.00 | 1 601.00 | 1 720.00 |
BX Customers and related accounts | 4 382.00 | | 4 382.00 | 4 382.00 |
BZ Other receivables | 526.00 | | 526.00 | 526.00 |
CF Cash and cash equivalents | 13 555.00 | | 13 555.00 | 13 555.00 |
CH Prepaid expenses | 11.00 | | 11.00 | 11.00 |
CJ TOTAL (II) | 18 475.00 | | 18 475.00 | 18 475.00 |
CO Grand total (0 to V) | 20 196.00 | 119.00 | 20 077.00 | 20 196.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 662.00 | | | 12 662.00 |
DL TOTAL (I) | 13 662.00 | | | 13 662.00 |
DX Trade payables and related accounts | 1 800.00 | | | 1 800.00 |
DY Tax and social security liabilities | 4 603.00 | | | 4 603.00 |
EA Other liabilities | 11.00 | | | 11.00 |
EC TOTAL (IV) | 6 414.00 | | | 6 414.00 |
EE Grand total (I to V) | 20 076.00 | | | 20 076.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FJ Net sales | | | 18 850.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 18 853.00 | |
FW Other purchases and external expenses | | | 3 668.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 119.00 | |
GF Total Operating Expenses (II) | | | 3 956.00 | |
GG - OPERATING RESULT (I - II) | | | 14 897.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 897.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 235.00 | | | 2 235.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 853.00 | | | 18 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 191.00 | | | 6 191.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 662.00 | | | 12 662.00 |
| |
| 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 | | | 1 720.00 | |
I4 DECREASES Grand Total | | | 1 720.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 720.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 720.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 119.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 119.00 | | |
| |
| 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 | 1 800.00 | 1 800.00 | | 1 800.00 |
8E Income Taxes | 2 235.00 | 2 235.00 | | 2 235.00 |
8K Other liabilities (including liabilities related to repo transactions) | 11.00 | 11.00 | | 11.00 |
UX Other trade receivables | 4 382.00 | | | 4 382.00 |
VB VAT | 526.00 | | | 526.00 |
VQ Other Taxes, Duties, and Similar Debts | 168.00 | 168.00 | | 168.00 |
VS Prepaid expenses | 11.00 | | | 11.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 920.00 | 4 920.00 | | 4 920.00 |
VW VAT | 2 200.00 | 2 200.00 | | 2 200.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 414.00 | 6 414.00 | | 6 414.00 |
