| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 034.00 | 3 820.00 | 215.00 | 4 034.00 |
BD Other fixed assets | 50 000.00 | | 50 000.00 | 50 000.00 |
BJ TOTAL (I) | 54 034.00 | 3 820.00 | 50 215.00 | 54 034.00 |
BX Customers and related accounts | 22 029.00 | | 22 029.00 | 22 029.00 |
BZ Other receivables | 1 535.00 | | 1 535.00 | 1 535.00 |
CF Cash and cash equivalents | 66 186.00 | | 66 186.00 | 66 186.00 |
CJ TOTAL (II) | 89 750.00 | | 89 750.00 | 89 750.00 |
CO Grand total (0 to V) | 143 785.00 | 3 820.00 | 139 965.00 | 143 785.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | 65 075.00 | 61 521.00 | | 65 075.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 740.00 | 3 554.00 | | 14 740.00 |
DL TOTAL (I) | 82 014.00 | 67 275.00 | | 82 014.00 |
DX Trade payables and related accounts | 294.00 | 287.00 | | 294.00 |
DY Tax and social security liabilities | 10 075.00 | 2 000.00 | | 10 075.00 |
DZ Fixed asset liabilities and related accounts | 47 500.00 | 47 500.00 | | 47 500.00 |
EA Other liabilities | 81.00 | 1 177.00 | | 81.00 |
EC TOTAL (IV) | 57 951.00 | 50 964.00 | | 57 951.00 |
EE Grand total (I to V) | 139 965.00 | 118 239.00 | | 139 965.00 |
EG Accrued income and payables due within one year | 57 951.00 | 50 964.00 | | 57 951.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 164.00 | 69 621.00 | 113 785.00 | 44 164.00 |
FJ Net sales | 44 164.00 | 69 621.00 | 113 785.00 | 44 164.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 113 785.00 | |
FW Other purchases and external expenses | | | 41 467.00 | |
FX Taxes, duties, and similar payments | | | 1 437.00 | |
FY Salaries and Wages | | | 38 520.00 | |
FZ Social Security Contributions | | | 14 038.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 303.00 | |
GE Other Expenses | | | 52.00 | |
GF Total Operating Expenses (II) | | | 96 818.00 | |
GG - OPERATING RESULT (I - II) | | | 16 968.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GR Interest and similar expenses | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 16 968.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 228.00 | 627.00 | | 2 228.00 |
HL TOTAL REVENUE (I + III + V + VII) | 113 785.00 | 43 746.00 | | 113 785.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 99 046.00 | 40 192.00 | | 99 046.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 740.00 | 3 554.00 | | 14 740.00 |
| |
| 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 | 54 034.00 | | | 54 034.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50 000.00 | |
I4 DECREASES Grand Total | | | 54 034.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 034.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 034.00 | | | 4 034.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 50 000.00 | | | 50 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 516.00 | 1 303.00 | | 2 516.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 516.00 | 1 303.00 | | 2 516.00 |
