| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 009.00 | 42.00 | 1 967.00 | 2 009.00 |
BJ TOTAL (I) | 2 009.00 | 42.00 | 1 967.00 | 2 009.00 |
BX Customers and related accounts | 16 404.00 | | 16 404.00 | 16 404.00 |
BZ Other receivables | 1 028.00 | | 1 028.00 | 1 028.00 |
CF Cash and cash equivalents | 27 257.00 | | 27 257.00 | 27 257.00 |
CJ TOTAL (II) | 44 688.00 | | 44 688.00 | 44 688.00 |
CO Grand total (0 to V) | 46 697.00 | 42.00 | 46 655.00 | 46 697.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 329.00 | | | 29 329.00 |
DL TOTAL (I) | 30 329.00 | | | 30 329.00 |
DU Loans and Debts from Credit Institutions (3) | 21.00 | | | 21.00 |
DV Miscellaneous Loans and Financial Debts (4) | 400.00 | | | 400.00 |
DX Trade payables and related accounts | 2 502.00 | | | 2 502.00 |
DY Tax and social security liabilities | 10 954.00 | | | 10 954.00 |
EA Other liabilities | 2 450.00 | | | 2 450.00 |
EC TOTAL (IV) | 16 326.00 | | | 16 326.00 |
EE Grand total (I to V) | 46 655.00 | | | 46 655.00 |
EI Including equity loans | 400.00 | | | 400.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 831.00 | | 131 831.00 | 131 831.00 |
FJ Net sales | 131 831.00 | | 131 831.00 | 131 831.00 |
FR Total operating income (I) | | | 131 831.00 | |
FW Other purchases and external expenses | | | 96 739.00 | |
FX Taxes, duties, and similar payments | | | 546.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 42.00 | |
GF Total Operating Expenses (II) | | | 97 327.00 | |
GG - OPERATING RESULT (I - II) | | | 34 505.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 505.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 176.00 | | | 5 176.00 |
HL TOTAL REVENUE (I + III + V + VII) | 131 831.00 | | | 131 831.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 102 503.00 | | | 102 503.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 329.00 | | | 29 329.00 |
| |
| 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 | | | 2 009.00 | |
I4 DECREASES Grand Total | | | 2 009.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 009.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 009.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 42.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 42.00 | | |
| |
| 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 | 2 502.00 | 2 502.00 | | 2 502.00 |
8E Income Taxes | 5 176.00 | 5 176.00 | | 5 176.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 450.00 | 2 450.00 | | 2 450.00 |
VG Loans with a maturity of up to one year at origin | 21.00 | 21.00 | | 21.00 |
VI Group and Associates | 400.00 | 400.00 | | 400.00 |
VW VAT | 5 778.00 | 5 778.00 | | 5 778.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 326.00 | 16 326.00 | | 16 326.00 |
