| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 833.00 | 833.00 | | 833.00 |
BJ TOTAL (I) | 833.00 | 833.00 | | 833.00 |
BX Customers and related accounts | 11 400.00 | | 11 400.00 | 11 400.00 |
BZ Other receivables | 15 073.00 | | 15 073.00 | 15 073.00 |
CD Marketable securities | 22 500.00 | | 22 500.00 | 22 500.00 |
CF Cash and cash equivalents | 57 264.00 | | 57 264.00 | 57 264.00 |
CJ TOTAL (II) | 106 237.00 | | 106 237.00 | 106 237.00 |
CO Grand total (0 to V) | 107 071.00 | 833.00 | 106 237.00 | 107 071.00 |
| |
| 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 |
DH Retained earnings | 17 836.00 | | | 17 836.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 309.00 | | | 35 309.00 |
DL TOTAL (I) | 64 145.00 | | | 64 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DY Tax and social security liabilities | 42 092.00 | | | 42 092.00 |
EC TOTAL (IV) | 42 092.00 | | | 42 092.00 |
EE Grand total (I to V) | 106 237.00 | | | 106 237.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 142 849.00 | |
FJ Net sales | | | 142 849.00 | |
FQ Other income | | | 89.00 | |
FR Total operating income (I) | | | 142 939.00 | |
FW Other purchases and external expenses | | | 10 847.00 | |
FX Taxes, duties, and similar payments | | | 1 965.00 | |
FY Salaries and Wages | | | 60 000.00 | |
FZ Social Security Contributions | | | 22 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 416.00 | |
GE Other Expenses | | | 109.00 | |
GF Total Operating Expenses (II) | | | 96 336.00 | |
GG - OPERATING RESULT (I - II) | | | 46 602.00 | |
GK Income from other securities and fixed asset receivables | | | 120.00 | |
GP Total financial income (V) | | | 120.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 120.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 46 722.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4 564.00 | | | 4 564.00 |
HH Total exceptional expenses (VIII) | 4 564.00 | | | 4 564.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 564.00 | | | -4 564.00 |
HK Income tax | 6 849.00 | | | 6 849.00 |
HL TOTAL REVENUE (I + III + V + VII) | 143 059.00 | | | 143 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 107 750.00 | | | 107 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 309.00 | | | 35 309.00 |
