| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 655.00 | 3 655.00 | | 3 655.00 |
BJ TOTAL (I) | 3 655.00 | 3 655.00 | | 3 655.00 |
BX Customers and related accounts | 480.00 | | 480.00 | 480.00 |
BZ Other receivables | 220.00 | | 220.00 | 220.00 |
CD Marketable securities | 38 651.00 | | 38 651.00 | 38 651.00 |
CF Cash and cash equivalents | 20 041.00 | | 20 041.00 | 20 041.00 |
CH Prepaid expenses | 400.00 | | 400.00 | 400.00 |
CJ TOTAL (II) | 59 792.00 | | 59 792.00 | 59 792.00 |
CO Grand total (0 to V) | 63 447.00 | 3 655.00 | 59 792.00 | 63 447.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 35 202.00 | 48 565.00 | | 35 202.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 507.00 | 11 637.00 | | 13 507.00 |
DL TOTAL (I) | 54 209.00 | 65 702.00 | | 54 209.00 |
DV Miscellaneous Loans and Financial Debts (4) | 243.00 | 3.00 | | 243.00 |
DX Trade payables and related accounts | 1 080.00 | 1 080.00 | | 1 080.00 |
DY Tax and social security liabilities | 4 260.00 | 3 666.00 | | 4 260.00 |
EC TOTAL (IV) | 5 582.00 | 4 749.00 | | 5 582.00 |
EE Grand total (I to V) | 59 792.00 | 70 451.00 | | 59 792.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 387.00 | | 32 387.00 | 32 387.00 |
FJ Net sales | 32 387.00 | | 32 387.00 | 32 387.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 32 388.00 | |
FW Other purchases and external expenses | | | 12 996.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
FZ Social Security Contributions | | | 3 299.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 237.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 16 611.00 | |
GG - OPERATING RESULT (I - II) | | | 15 777.00 | |
GO Net income from sales of marketable securities | | | 115.00 | |
GP Total financial income (V) | | | 115.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 115.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 891.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 384.00 | 2 054.00 | | 2 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 32 503.00 | 31 442.00 | | 32 503.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 995.00 | 19 804.00 | | 18 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 507.00 | 11 637.00 | | 13 507.00 |
| |
| 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 | 3 655.00 | | | 3 655.00 |
I4 DECREASES Grand Total | | | 3 655.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 655.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 655.00 | | | 3 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 418.00 | 237.00 | | 3 418.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 418.00 | 237.00 | | 3 418.00 |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8E Income Taxes | 2 384.00 | 2 384.00 | | 2 384.00 |
UX Other trade receivables | 400.00 | 400.00 | | 400.00 |
VB VAT | 220.00 | 220.00 | | 220.00 |
VI Group and Associates | 243.00 | 243.00 | | 243.00 |
VS Prepaid expenses | 400.00 | 400.00 | | 400.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 100.00 | 1 100.00 | | 1 100.00 |
VW VAT | 1 876.00 | 1 876.00 | | 1 876.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 582.00 | 5 582.00 | | 5 582.00 |
