| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 50 895.00 | | 50 895.00 | 50 895.00 |
BZ Other receivables | 10 980.00 | | 10 980.00 | 10 980.00 |
CD Marketable securities | 80 386.00 | | 80 386.00 | 80 386.00 |
CF Cash and cash equivalents | 49 839.00 | | 49 839.00 | 49 839.00 |
CH Prepaid expenses | 234.00 | | 234.00 | 234.00 |
CJ TOTAL (II) | 192 335.00 | | 192 335.00 | 192 335.00 |
CO Grand total (0 to V) | 192 350.00 | | 192 350.00 | 192 350.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | | | 1 000.00 |
DG Other reserves | 19 365.00 | | | 19 365.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 38 625.00 | | | 38 625.00 |
DL TOTAL (I) | 68 991.00 | | | 68 991.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 964.00 | | | 8 964.00 |
DX Trade payables and related accounts | 45 527.00 | | | 45 527.00 |
DY Tax and social security liabilities | 19 725.00 | | | 19 725.00 |
EB Prepaid income (2) | 49 142.00 | | | 49 142.00 |
EC TOTAL (IV) | 123 359.00 | | | 123 359.00 |
EE Grand total (I to V) | 192 350.00 | | | 192 350.00 |
EG Accrued income and payables due within one year | 123 359.00 | | | 123 359.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 210 693.00 | | 210 693.00 | 210 693.00 |
FJ Net sales | 210 693.00 | | 210 693.00 | 210 693.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 2 213.00 | |
FR Total operating income (I) | | | 212 907.00 | |
FW Other purchases and external expenses | | | 58 009.00 | |
FX Taxes, duties, and similar payments | | | 1 402.00 | |
FY Salaries and Wages | | | 75 660.00 | |
FZ Social Security Contributions | | | 26 111.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 161 191.00 | |
GG - OPERATING RESULT (I - II) | | | 51 715.00 | |
GL Other interest and similar income | | | 235.00 | |
GP Total financial income (V) | | | 235.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 235.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 51 950.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 2 213.00 | | | 2 213.00 |
HK Income tax | 13 325.00 | | | 13 325.00 |
HL TOTAL REVENUE (I + III + V + VII) | 213 142.00 | | | 213 142.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 516.00 | | | 174 516.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 38 625.00 | | | 38 625.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 45 527.00 | 45 527.00 | | 45 527.00 |
8C Staff and Related Accounts | 4 689.00 | 4 689.00 | | 4 689.00 |
8D Social Security and Other Social Organizations | 7 293.00 | 7 293.00 | | 7 293.00 |
8L Deferred income | 49 142.00 | 49 142.00 | | 49 142.00 |
UX Other trade receivables | 50 895.00 | 50 895.00 | | 50 895.00 |
VB VAT | 10 980.00 | 10 980.00 | | 10 980.00 |
VI Group and Associates | 8 964.00 | 8 964.00 | | 8 964.00 |
VQ Other Taxes, Duties, and Similar Debts | 893.00 | 893.00 | | 893.00 |
VS Prepaid expenses | 234.00 | 234.00 | | 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 62 109.00 | 62 109.00 | | 62 109.00 |
VW VAT | 6 849.00 | 6 849.00 | | 6 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 123 359.00 | 123 359.00 | | 123 359.00 |
