| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 54 734.00 | | 54 734.00 | 54 734.00 |
BZ Other receivables | 1 598.00 | | 1 598.00 | 1 598.00 |
CF Cash and cash equivalents | 2 964.00 | | 2 964.00 | 2 964.00 |
CJ TOTAL (II) | 59 297.00 | | 59 297.00 | 59 297.00 |
CO Grand total (0 to V) | 59 312.00 | | 59 312.00 | 59 312.00 |
CU Other investments | 15.00 | | 15.00 | 15.00 |
| |
| 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 | 2.00 | | | 2.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 387.00 | | | 31 387.00 |
DL TOTAL (I) | 42 389.00 | | | 42 389.00 |
DV Miscellaneous Loans and Financial Debts (4) | 142.00 | | | 142.00 |
DX Trade payables and related accounts | 1 446.00 | | | 1 446.00 |
DY Tax and social security liabilities | 14 661.00 | | | 14 661.00 |
EA Other liabilities | 673.00 | | | 673.00 |
EC TOTAL (IV) | 16 922.00 | | | 16 922.00 |
EE Grand total (I to V) | 59 312.00 | | | 59 312.00 |
EG Accrued income and payables due within one year | 16 922.00 | | | 16 922.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 612.00 | | 50 612.00 | 50 612.00 |
FJ Net sales | 50 612.00 | | 50 612.00 | 50 612.00 |
FR Total operating income (I) | | | 50 612.00 | |
FW Other purchases and external expenses | | | 13 323.00 | |
FX Taxes, duties, and similar payments | | | 307.00 | |
GF Total Operating Expenses (II) | | | 13 630.00 | |
GG - OPERATING RESULT (I - II) | | | 36 982.00 | |
GR Interest and similar expenses | | | 56.00 | |
GU Total financial expenses (VI) | | | 56.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -56.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 926.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 539.00 | | | 5 539.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 612.00 | | | 50 612.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 225.00 | | | 19 225.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 387.00 | | | 31 387.00 |
| |
| 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 |
