| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 572.00 | 30.00 | 542.00 | 572.00 |
BJ TOTAL (I) | 572.00 | 30.00 | 542.00 | 572.00 |
BX Customers and related accounts | 4 870.00 | | 4 870.00 | 4 870.00 |
BZ Other receivables | 389.00 | | 389.00 | 389.00 |
CF Cash and cash equivalents | 20 381.00 | | 20 381.00 | 20 381.00 |
CJ TOTAL (II) | 25 640.00 | | 25 640.00 | 25 640.00 |
CO Grand total (0 to V) | 26 212.00 | 30.00 | 26 182.00 | 26 212.00 |
| |
| 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) | 17 198.00 | | | 17 198.00 |
DL TOTAL (I) | 18 198.00 | | | 18 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 054.00 | | | 1 054.00 |
DX Trade payables and related accounts | 1 415.00 | | | 1 415.00 |
DY Tax and social security liabilities | 5 515.00 | | | 5 515.00 |
EC TOTAL (IV) | 7 984.00 | | | 7 984.00 |
EE Grand total (I to V) | 26 182.00 | | | 26 182.00 |
EI Including equity loans | 1 054.00 | | | 1 054.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 67 295.00 | | 67 295.00 | 67 295.00 |
FJ Net sales | 67 295.00 | | 67 295.00 | 67 295.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 67 296.00 | |
FW Other purchases and external expenses | | | 46 351.00 | |
FX Taxes, duties, and similar payments | | | 625.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 30.00 | |
GF Total Operating Expenses (II) | | | 47 006.00 | |
GG - OPERATING RESULT (I - II) | | | 20 290.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 20 290.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 48.00 | | | 48.00 |
HH Total exceptional expenses (VIII) | 48.00 | | | 48.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -48.00 | | | -48.00 |
HK Income tax | 3 044.00 | | | 3 044.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 296.00 | | | 67 296.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 50 098.00 | | | 50 098.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 17 198.00 | | | 17 198.00 |
| |
| 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 | | | 572.00 | |
I4 DECREASES Grand Total | | | 572.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 572.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 572.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 30.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 30.00 | | |
| |
| 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 | 1 415.00 | 1 415.00 | | 1 415.00 |
8E Income Taxes | 3 044.00 | 3 044.00 | | 3 044.00 |
UX Other trade receivables | 4 870.00 | 4 870.00 | | 4 870.00 |
VB VAT | 389.00 | 389.00 | | 389.00 |
VI Group and Associates | 1 054.00 | | | 1 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 259.00 | 5 259.00 | | 5 259.00 |
VW VAT | 2 471.00 | 2 471.00 | | 2 471.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 984.00 | 6 930.00 | | 7 984.00 |
