| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 10 000.00 | | 10 000.00 | 10 000.00 |
BJ TOTAL (I) | 10 000.00 | | 10 000.00 | 10 000.00 |
BX Customers and related accounts | 8 902.00 | | 8 902.00 | 8 902.00 |
BZ Other receivables | 4 351.00 | | 4 351.00 | 4 351.00 |
CF Cash and cash equivalents | 34 326.00 | | 34 326.00 | 34 326.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 47 578.00 | | 47 578.00 | 47 578.00 |
CO Grand total (0 to V) | 57 578.00 | | 57 578.00 | 57 578.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DD Legal reserve (1) | 1 104.00 | 1 104.00 | | 1 104.00 |
DG Other reserves | 20 567.00 | 20 987.00 | | 20 567.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 945.00 | -420.00 | | 945.00 |
DL TOTAL (I) | 42 616.00 | 41 671.00 | | 42 616.00 |
DU Loans and Debts from Credit Institutions (3) | 66.00 | 68.00 | | 66.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 1 192.00 | | 2.00 |
DX Trade payables and related accounts | 14 433.00 | 6 692.00 | | 14 433.00 |
DY Tax and social security liabilities | 461.00 | 1 208.00 | | 461.00 |
EA Other liabilities | | 2 499.00 | | |
EC TOTAL (IV) | 14 962.00 | 11 660.00 | | 14 962.00 |
EE Grand total (I to V) | 57 578.00 | 53 331.00 | | 57 578.00 |
EG Accrued income and payables due within one year | 14 962.00 | 11 660.00 | | 14 962.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 66.00 | 68.00 | | 66.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 804.00 | 17 605.00 | 18 409.00 | 804.00 |
FG Production sold - services | | | | |
FJ Net sales | 804.00 | 17 605.00 | 18 409.00 | 804.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 409.00 | |
FS Purchases of goods (including customs duties) | | | 10 406.00 | |
FW Other purchases and external expenses | | | 6 558.00 | |
FX Taxes, duties, and similar payments | | | 287.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 252.00 | |
GG - OPERATING RESULT (I - II) | | | 1 158.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 155.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 14.00 | | |
HH Total exceptional expenses (VIII) | | 14.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -14.00 | | |
HK Income tax | 210.00 | | | 210.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 409.00 | 11 395.00 | | 18 409.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 464.00 | 11 816.00 | | 17 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 945.00 | -420.00 | | 945.00 |
| |
| 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 | 10 000.00 | | | 10 000.00 |
I4 DECREASES Grand Total | | | 10 000.00 | |
IO DECREASES Total including other intangible assets | | | 10 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 10 000.00 | | | 10 000.00 |
| |
| 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 | 14 433.00 | 14 433.00 | | 14 433.00 |
8E Income Taxes | 210.00 | 210.00 | | 210.00 |
UX Other trade receivables | 8 902.00 | 8 902.00 | | 8 902.00 |
VB VAT | 4 351.00 | 4 351.00 | | 4 351.00 |
VH Loans with a maturity of more than one year at origin | 66.00 | 66.00 | | 66.00 |
VI Group and Associates | 2.00 | 2.00 | | 2.00 |
VQ Other Taxes, Duties, and Similar Debts | 192.00 | 192.00 | | 192.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 253.00 | 13 253.00 | | 13 253.00 |
VW VAT | 59.00 | 59.00 | | 59.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 962.00 | 14 962.00 | | 14 962.00 |
