| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 478.00 | 1 321.00 | 2 156.00 | 3 478.00 |
BJ TOTAL (I) | 3 478.00 | 1 321.00 | 2 156.00 | 3 478.00 |
CF Cash and cash equivalents | 31 441.00 | | 31 441.00 | 31 441.00 |
CJ TOTAL (II) | 31 441.00 | | 31 441.00 | 31 441.00 |
CO Grand total (0 to V) | 34 919.00 | 1 321.00 | 33 598.00 | 34 919.00 |
| |
| 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) | 24 839.00 | | | 24 839.00 |
DL TOTAL (I) | 25 839.00 | | | 25 839.00 |
DV Miscellaneous Loans and Financial Debts (4) | 566.00 | | | 566.00 |
DX Trade payables and related accounts | 108.00 | | | 108.00 |
DY Tax and social security liabilities | 7 084.00 | | | 7 084.00 |
EC TOTAL (IV) | 7 758.00 | | | 7 758.00 |
EE Grand total (I to V) | 33 598.00 | | | 33 598.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 960.00 | | 61 960.00 | 61 960.00 |
FJ Net sales | 61 960.00 | | 61 960.00 | 61 960.00 |
FR Total operating income (I) | | | 61 960.00 | |
FW Other purchases and external expenses | | | 31 406.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 321.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 32 729.00 | |
GG - OPERATING RESULT (I - II) | | | 29 231.00 | |
GS Negative differences of foreign exchange | | | 8.00 | |
GU Total financial expenses (VI) | | | 8.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 223.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 384.00 | | | 4 384.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 960.00 | | | 61 960.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 121.00 | | | 37 121.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 839.00 | | | 24 839.00 |
| |
| 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 | | | 3 478.00 | |
I4 DECREASES Grand Total | | | 3 478.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 478.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 478.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 321.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 321.00 | | |
| |
| 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 | 108.00 | 108.00 | | 108.00 |
8E Income Taxes | 4 384.00 | 4 384.00 | | 4 384.00 |
VI Group and Associates | 567.00 | 567.00 | | 567.00 |
VW VAT | 2 700.00 | 2 700.00 | | 2 700.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 759.00 | 7 759.00 | | 7 759.00 |
