| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 651.00 | 651.00 | | 651.00 |
BJ TOTAL (I) | 651.00 | 651.00 | | 651.00 |
BX Customers and related accounts | 14 448.00 | | 14 448.00 | 14 448.00 |
CF Cash and cash equivalents | 35 065.00 | | 35 065.00 | 35 065.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 49 513.00 | | 49 513.00 | 49 513.00 |
CO Grand total (0 to V) | 50 163.00 | 651.00 | 49 513.00 | 50 163.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 17 519.00 | 4 659.00 | | 17 519.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 605.00 | 12 861.00 | | 19 605.00 |
DL TOTAL (I) | 41 524.00 | 21 919.00 | | 41 524.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3.00 | 2 515.00 | | 3.00 |
DY Tax and social security liabilities | 7 985.00 | 5 187.00 | | 7 985.00 |
EC TOTAL (IV) | 7 988.00 | 7 702.00 | | 7 988.00 |
EE Grand total (I to V) | 49 513.00 | 29 621.00 | | 49 513.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 573.00 | | 28 573.00 | 28 573.00 |
FJ Net sales | 28 573.00 | | 28 573.00 | 28 573.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 28 573.00 | |
FW Other purchases and external expenses | | | 4 511.00 | |
FX Taxes, duties, and similar payments | | | 168.00 | |
FZ Social Security Contributions | | | 778.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 49.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 5 507.00 | |
GG - OPERATING RESULT (I - II) | | | 23 065.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 065.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 460.00 | 2 270.00 | | 3 460.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 573.00 | 21 772.00 | | 28 573.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 967.00 | 8 912.00 | | 8 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 605.00 | 12 861.00 | | 19 605.00 |
| |
| 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 | 651.00 | | | 651.00 |
I4 DECREASES Grand Total | | | 651.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 651.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 651.00 | | | 651.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 601.00 | 49.00 | | 601.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 601.00 | 49.00 | | 601.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 208.00 | 208.00 | | 208.00 |
8E Income Taxes | 3 340.00 | 3 340.00 | | 3 340.00 |
UX Other trade receivables | 14 448.00 | | | 14 448.00 |
VI Group and Associates | 3.00 | 3.00 | | 3.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 448.00 | 14 448.00 | | 14 448.00 |
VW VAT | 4 437.00 | 4 437.00 | | 4 437.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 988.00 | 7 988.00 | | 7 988.00 |
