| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 830.00 | 830.00 | | 830.00 |
BJ TOTAL (I) | 830.00 | 830.00 | | 830.00 |
BX Customers and related accounts | 24 185.00 | | 24 185.00 | 24 185.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 40 959.00 | | 40 959.00 | 40 959.00 |
CJ TOTAL (II) | 65 385.00 | | 65 385.00 | 65 385.00 |
CO Grand total (0 to V) | 66 215.00 | 830.00 | 65 385.00 | 66 215.00 |
| |
| 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) | 200.00 | | | 200.00 |
DH Retained earnings | 24 348.00 | | | 24 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 195.00 | | | 27 195.00 |
DL TOTAL (I) | 53 743.00 | | | 53 743.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 058.00 | | | 1 058.00 |
DX Trade payables and related accounts | 1 440.00 | | | 1 440.00 |
DY Tax and social security liabilities | 9 142.00 | | | 9 142.00 |
EC TOTAL (IV) | 11 641.00 | | | 11 641.00 |
EE Grand total (I to V) | 65 385.00 | | | 65 385.00 |
EG Accrued income and payables due within one year | 11 641.00 | | | 11 641.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 81 044.00 | | 81 044.00 | 81 044.00 |
FJ Net sales | 81 044.00 | | 81 044.00 | 81 044.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 81 050.00 | |
FW Other purchases and external expenses | | | 25 525.00 | |
FX Taxes, duties, and similar payments | | | 452.00 | |
FY Salaries and Wages | | | 17 000.00 | |
FZ Social Security Contributions | | | 5 807.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 320.00 | |
GF Total Operating Expenses (II) | | | 49 105.00 | |
GG - OPERATING RESULT (I - II) | | | 31 944.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 50.00 | |
GP Total financial income (V) | | | 50.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 50.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 994.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 807.00 | | | 5 807.00 |
HK Income tax | 4 799.00 | | | 4 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 81 100.00 | | | 81 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 904.00 | | | 53 904.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 195.00 | | | 27 195.00 |
| |
| 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 | 830.00 | | | 830.00 |
I4 DECREASES Grand Total | | | 830.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 830.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 830.00 | | | 830.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 509.00 | 320.00 | | 509.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 509.00 | 320.00 | | 509.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 2 279.00 | 2 279.00 | | 2 279.00 |
8E Income Taxes | 1 383.00 | 1 383.00 | | 1 383.00 |
UX Other trade receivables | 24 185.00 | 24 185.00 | | 24 185.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VI Group and Associates | 1 058.00 | 1 058.00 | | 1 058.00 |
VQ Other Taxes, Duties, and Similar Debts | 452.00 | 452.00 | | 452.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 24 425.00 | 24 425.00 | | 24 425.00 |
VW VAT | 5 028.00 | 5 028.00 | | 5 028.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 641.00 | 11 641.00 | | 11 641.00 |
