| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 1 204.00 | |
BB Receivables related to investments | | | 14 990.00 | |
BJ TOTAL (I) | | | 16 204.00 | |
BX Customers and related accounts | | | 18 000.00 | |
BZ Other receivables | | | 515.00 | |
CF Cash and cash equivalents | | | 11 698.00 | |
CJ TOTAL (II) | | | 30 213.00 | |
CO Grand total (0 to V) | | | 46 417.00 | |
CU Other investments | | | 10.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 34 717.00 | | | 34 717.00 |
DL TOTAL (I) | 35 217.00 | | | 35 217.00 |
DV Miscellaneous Loans and Financial Debts (4) | 652.00 | | | 652.00 |
DX Trade payables and related accounts | 1 272.00 | | | 1 272.00 |
DY Tax and social security liabilities | 9 277.00 | | | 9 277.00 |
EC TOTAL (IV) | 11 201.00 | | | 11 201.00 |
EE Grand total (I to V) | 46 417.00 | | | 46 417.00 |
EG Accrued income and payables due within one year | 11 201.00 | | | 11 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 48 500.00 | |
FJ Net sales | | | 48 500.00 | |
FR Total operating income (I) | | | 48 500.00 | |
FW Other purchases and external expenses | | | 7 437.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 70.00 | |
GF Total Operating Expenses (II) | | | 7 656.00 | |
GG - OPERATING RESULT (I - II) | | | 40 844.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 844.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 127.00 | | | 6 127.00 |
HL TOTAL REVENUE (I + III + V + VII) | 48 500.00 | | | 48 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 783.00 | | | 13 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 717.00 | | | 34 717.00 |
| |
| 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 | | | 1 284.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 10.00 | |
I4 DECREASES Grand Total | | | 1 284.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 274.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 274.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 10.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 69.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 69.00 | | |
| |
| 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 | 1 272.00 | 1 272.00 | | 1 272.00 |
8E Income Taxes | 6 127.00 | 6 127.00 | | 6 127.00 |
UL Receivables related to investments | 14 990.00 | | 14 990.00 | 14 990.00 |
UX Other trade receivables | 18 000.00 | 18 000.00 | | 18 000.00 |
VB VAT | 515.00 | 515.00 | | 515.00 |
VI Group and Associates | 651.00 | 651.00 | | 651.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 33 505.00 | 18 515.00 | 14 990.00 | 33 505.00 |
VW VAT | 3 000.00 | 3 000.00 | | 3 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 200.00 | 11 200.00 | | 11 200.00 |
