| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 708.00 | 377.00 | 331.00 | 708.00 |
BJ TOTAL (I) | 708.00 | 377.00 | 331.00 | 708.00 |
BX Customers and related accounts | 1 232.00 | | 1 232.00 | 1 232.00 |
BZ Other receivables | 145.00 | | 145.00 | 145.00 |
CD Marketable securities | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 103 160.00 | | 103 160.00 | 103 160.00 |
CH Prepaid expenses | 124.00 | | 124.00 | 124.00 |
CJ TOTAL (II) | 104 761.00 | | 104 761.00 | 104 761.00 |
CO Grand total (0 to V) | 105 468.00 | 377.00 | 105 091.00 | 105 468.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 98 331.00 | 99 109.00 | | 98 331.00 |
DL TOTAL (I) | 98 831.00 | 99 609.00 | | 98 831.00 |
DV Miscellaneous Loans and Financial Debts (4) | 376.00 | 2 517.00 | | 376.00 |
DX Trade payables and related accounts | 870.00 | 1 150.00 | | 870.00 |
DY Tax and social security liabilities | 5 015.00 | 25 227.00 | | 5 015.00 |
EC TOTAL (IV) | 6 260.00 | 28 894.00 | | 6 260.00 |
EE Grand total (I to V) | 105 091.00 | 128 503.00 | | 105 091.00 |
EG Accrued income and payables due within one year | 6 260.00 | 28 894.00 | | 6 260.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 131 940.00 | | 131 940.00 | 131 940.00 |
FJ Net sales | 131 940.00 | | 131 940.00 | 131 940.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 45.00 | |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 131 987.00 | |
FW Other purchases and external expenses | | | 20 484.00 | |
FX Taxes, duties, and similar payments | | | 847.00 | |
FY Salaries and Wages | | | 6 967.00 | |
FZ Social Security Contributions | | | 5 117.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 236.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 33 656.00 | |
GG - OPERATING RESULT (I - II) | | | 98 331.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 98 331.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 131 987.00 | 135 316.00 | | 131 987.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 33 656.00 | 36 207.00 | | 33 656.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 98 331.00 | 99 109.00 | | 98 331.00 |
| |
| 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 | 708.00 | | | 708.00 |
I4 DECREASES Grand Total | | | 708.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 708.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 708.00 | | | 708.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141.00 | 236.00 | | 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 141.00 | 236.00 | | 141.00 |
| |
| 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 | 870.00 | 870.00 | | 870.00 |
8C Staff and Related Accounts | 1 241.00 | 1 241.00 | | 1 241.00 |
8D Social Security and Other Social Organizations | 1 545.00 | 1 545.00 | | 1 545.00 |
UX Other trade receivables | 1 232.00 | 1 232.00 | | 1 232.00 |
VB VAT | 145.00 | 145.00 | | 145.00 |
VI Group and Associates | 376.00 | 376.00 | | 376.00 |
VQ Other Taxes, Duties, and Similar Debts | 129.00 | 129.00 | | 129.00 |
VS Prepaid expenses | 124.00 | 124.00 | | 124.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 501.00 | 1 501.00 | | 1 501.00 |
VW VAT | 2 099.00 | 2 099.00 | | 2 099.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 260.00 | 6 260.00 | | 6 260.00 |
