| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 9 431.00 | 1 231.00 | 8 200.00 | 9 431.00 |
BJ TOTAL (I) | 9 431.00 | 1 231.00 | 8 200.00 | 9 431.00 |
BX Customers and related accounts | 9 600.00 | | 9 600.00 | 9 600.00 |
BZ Other receivables | 1 957.00 | | 1 957.00 | 1 957.00 |
CF Cash and cash equivalents | 56 606.00 | | 56 606.00 | 56 606.00 |
CH Prepaid expenses | 73.00 | | 73.00 | 73.00 |
CJ TOTAL (II) | 68 235.00 | | 68 235.00 | 68 235.00 |
CO Grand total (0 to V) | 77 667.00 | 1 231.00 | 76 435.00 | 77 667.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DH Retained earnings | 24 450.00 | | | 24 450.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 732.00 | 24 750.00 | | 34 732.00 |
DL TOTAL (I) | 62 482.00 | 27 750.00 | | 62 482.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 834.00 | 3 241.00 | | 3 834.00 |
DX Trade payables and related accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
DY Tax and social security liabilities | 8 319.00 | 5 468.00 | | 8 319.00 |
EC TOTAL (IV) | 13 953.00 | 10 509.00 | | 13 953.00 |
EE Grand total (I to V) | 76 435.00 | 38 259.00 | | 76 435.00 |
EG Accrued income and payables due within one year | 13 953.00 | 10 509.00 | | 13 953.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 64 650.00 | | 64 650.00 | 64 650.00 |
FJ Net sales | 64 650.00 | | 64 650.00 | 64 650.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 64 653.00 | |
FW Other purchases and external expenses | | | 21 232.00 | |
FX Taxes, duties, and similar payments | | | 802.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 1 142.00 | |
GF Total Operating Expenses (II) | | | 23 177.00 | |
GG - OPERATING RESULT (I - II) | | | 41 476.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 41 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 744.00 | 4 368.00 | | 6 744.00 |
HL TOTAL REVENUE (I + III + V + VII) | 64 653.00 | 44 000.00 | | 64 653.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 921.00 | 19 250.00 | | 29 921.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 732.00 | 24 750.00 | | 34 732.00 |
| |
| 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 | 641.00 | | 8 791.00 | 641.00 |
I4 DECREASES Grand Total | | | 9 431.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 9 431.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 641.00 | | 8 791.00 | 641.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 89.00 | 1 142.00 | | 89.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 89.00 | 1 142.00 | | 89.00 |
| |
| 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 | 6 744.00 | 6 744.00 | | 6 744.00 |
UX Other trade receivables | 9 600.00 | 9 600.00 | | 9 600.00 |
VB VAT | 1 957.00 | 1 957.00 | | 1 957.00 |
VI Group and Associates | 3 834.00 | 3 834.00 | | 3 834.00 |
VS Prepaid expenses | 73.00 | 73.00 | | 73.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 630.00 | 11 630.00 | | 11 630.00 |
VW VAT | 1 575.00 | 1 575.00 | | 1 575.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 953.00 | 13 953.00 | | 13 953.00 |
