| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 420.00 | | 420.00 | 420.00 |
BZ Other receivables | 538.00 | | 538.00 | 538.00 |
CF Cash and cash equivalents | 26 541.00 | | 26 541.00 | 26 541.00 |
CJ TOTAL (II) | 27 499.00 | | 27 499.00 | 27 499.00 |
CO Grand total (0 to V) | 32 499.00 | | 32 499.00 | 32 499.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 1 859.00 | | | 1 859.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 262.00 | 2 859.00 | | 10 262.00 |
DL TOTAL (I) | 23 120.00 | 12 859.00 | | 23 120.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 331.00 | 7 456.00 | | 3 331.00 |
DX Trade payables and related accounts | 1 248.00 | 584.00 | | 1 248.00 |
DY Tax and social security liabilities | 1 880.00 | 3 304.00 | | 1 880.00 |
EA Other liabilities | 420.00 | | | 420.00 |
EB Prepaid income (2) | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 9 379.00 | 11 344.00 | | 9 379.00 |
EE Grand total (I to V) | 32 499.00 | 24 202.00 | | 32 499.00 |
EG Accrued income and payables due within one year | 9 379.00 | 11 344.00 | | 9 379.00 |
EI Including equity loans | 3 331.00 | | | 3 331.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 700.00 | | 24 700.00 | 24 700.00 |
FJ Net sales | 24 700.00 | | 24 700.00 | 24 700.00 |
FR Total operating income (I) | | | 24 700.00 | |
FW Other purchases and external expenses | | | 12 449.00 | |
FX Taxes, duties, and similar payments | | | 179.00 | |
GF Total Operating Expenses (II) | | | 12 628.00 | |
GG - OPERATING RESULT (I - II) | | | 12 072.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 810.00 | 504.00 | | 1 810.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 700.00 | 16 450.00 | | 24 700.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 438.00 | 13 591.00 | | 14 438.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 262.00 | 2 859.00 | | 10 262.00 |
| |
| 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 | 5 000.00 | | | 5 000.00 |
I4 DECREASES Grand Total | | | 5 000.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
| |
| 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 | 1 248.00 | 1 248.00 | | 1 248.00 |
8E Income Taxes | 1 810.00 | 1 810.00 | | 1 810.00 |
8K Other liabilities (including liabilities related to repo transactions) | 420.00 | 420.00 | | 420.00 |
8L Deferred income | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 420.00 | 420.00 | | 420.00 |
VB VAT | 538.00 | 538.00 | | 538.00 |
VI Group and Associates | 3 331.00 | 3 331.00 | | 3 331.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 958.00 | 958.00 | | 958.00 |
VW VAT | 70.00 | 70.00 | | 70.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 379.00 | 9 379.00 | | 9 379.00 |
