| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 170.00 | 202.00 | 969.00 | 1 170.00 |
BJ TOTAL (I) | 1 170.00 | 202.00 | 969.00 | 1 170.00 |
BX Customers and related accounts | 10 631.00 | | 10 631.00 | 10 631.00 |
BZ Other receivables | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 13 752.00 | | 13 752.00 | 13 752.00 |
CJ TOTAL (II) | 24 398.00 | | 24 398.00 | 24 398.00 |
CO Grand total (0 to V) | 25 568.00 | 202.00 | 25 366.00 | 25 568.00 |
| |
| 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 |
DG Other reserves | 830.00 | | | 830.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 14 492.00 | 18 586.00 | | 14 492.00 |
DL TOTAL (I) | 16 422.00 | 19 586.00 | | 16 422.00 |
DV Miscellaneous Loans and Financial Debts (4) | 622.00 | 622.00 | | 622.00 |
DX Trade payables and related accounts | | 1 080.00 | | |
DY Tax and social security liabilities | 8 322.00 | 6 689.00 | | 8 322.00 |
EC TOTAL (IV) | 8 944.00 | 8 391.00 | | 8 944.00 |
EE Grand total (I to V) | 25 366.00 | 27 977.00 | | 25 366.00 |
EG Accrued income and payables due within one year | 8 944.00 | 8 391.00 | | 8 944.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 558.00 | | 28 558.00 | 28 558.00 |
FJ Net sales | 28 558.00 | | 28 558.00 | 28 558.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 28 562.00 | |
FW Other purchases and external expenses | | | 10 769.00 | |
FX Taxes, duties, and similar payments | | | 138.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 202.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 11 112.00 | |
GG - OPERATING RESULT (I - II) | | | 17 450.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
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) | | | 17 450.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 340.00 | | | 340.00 |
HH Total exceptional expenses (VIII) | 340.00 | | | 340.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -340.00 | | | -340.00 |
HK Income tax | 2 618.00 | 3 280.00 | | 2 618.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 562.00 | 27 420.00 | | 28 562.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 070.00 | 8 834.00 | | 14 070.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 492.00 | 18 586.00 | | 14 492.00 |
| |
| 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 | | | 1 170.00 | |
I4 DECREASES Grand Total | | | 1 170.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 170.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 170.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 202.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 202.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 320.00 | 320.00 | | 320.00 |
UX Other trade receivables | 10 631.00 | 10 631.00 | | 10 631.00 |
VB VAT | 15.00 | 15.00 | | 15.00 |
VI Group and Associates | 6 278.00 | 6 278.00 | | 6 278.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 646.00 | 10 646.00 | | 10 646.00 |
VW VAT | 2 346.00 | 2 346.00 | | 2 346.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 944.00 | 8 944.00 | | 8 944.00 |
