| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 500.00 | 2 500.00 | | 2 500.00 |
BJ TOTAL (I) | 2 500.00 | 2 500.00 | | 2 500.00 |
BX Customers and related accounts | 12 324.00 | | 12 324.00 | 12 324.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 18 826.00 | | 18 826.00 | 18 826.00 |
CJ TOTAL (II) | 31 150.00 | | 31 150.00 | 31 150.00 |
CO Grand total (0 to V) | 33 650.00 | 2 500.00 | 31 150.00 | 33 650.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 2 229.00 | 23.00 | | 2 229.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 18 337.00 | 10 205.00 | | 18 337.00 |
DL TOTAL (I) | 21 665.00 | 11 329.00 | | 21 665.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 959.00 | | | 5 959.00 |
DX Trade payables and related accounts | 198.00 | 198.00 | | 198.00 |
DY Tax and social security liabilities | 3 328.00 | 2 909.00 | | 3 328.00 |
EC TOTAL (IV) | 9 485.00 | 3 107.00 | | 9 485.00 |
EE Grand total (I to V) | 31 150.00 | 14 436.00 | | 31 150.00 |
EG Accrued income and payables due within one year | 8 485.00 | 3 107.00 | | 8 485.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 134.00 | | 55 134.00 | 55 134.00 |
FJ Net sales | 55 134.00 | | 55 134.00 | 55 134.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 116.00 | |
FR Total operating income (I) | | | 55 250.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 32 952.00 | |
FX Taxes, duties, and similar payments | | | 668.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 33 621.00 | |
GG - OPERATING RESULT (I - II) | | | 21 629.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 629.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | | | -48.00 |
HK Income tax | 3 244.00 | 1 801.00 | | 3 244.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 250.00 | 35 457.00 | | 55 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 36 913.00 | 25 251.00 | | 36 913.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 337.00 | 10 205.00 | | 18 337.00 |
| |
| 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 | 2 500.00 | | | 2 500.00 |
I4 DECREASES Grand Total | | | 2 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 500.00 | | | 2 500.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 500.00 | | | 2 500.00 |
| |
| 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 | 198.00 | 198.00 | | 198.00 |
8E Income Taxes | 3 244.00 | 3 244.00 | | 3 244.00 |
UX Other trade receivables | 12 324.00 | | | 12 324.00 |
VI Group and Associates | 5 959.00 | 5 959.00 | | 5 959.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 324.00 | 12 324.00 | | 12 324.00 |
VW VAT | 84.00 | 84.00 | | 84.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 485.00 | 9 485.00 | | 9 485.00 |
