| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 490.00 | 95.00 | 395.00 | 490.00 |
BJ TOTAL (I) | 490.00 | 95.00 | 395.00 | 490.00 |
BX Customers and related accounts | 12 060.00 | | 12 060.00 | 12 060.00 |
BZ Other receivables | 625.00 | | 625.00 | 625.00 |
CF Cash and cash equivalents | 32 701.00 | | 32 701.00 | 32 701.00 |
CJ TOTAL (II) | 45 376.00 | | 45 376.00 | 45 376.00 |
CO Grand total (0 to V) | 45 866.00 | 96.00 | 45 771.00 | 45 866.00 |
| |
| 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) | 22 813.00 | | | 22 813.00 |
DL TOTAL (I) | 23 813.00 | | | 23 813.00 |
DV Miscellaneous Loans and Financial Debts (4) | 141.00 | | | 141.00 |
DX Trade payables and related accounts | 1 050.00 | | | 1 050.00 |
DY Tax and social security liabilities | 20 767.00 | | | 20 767.00 |
EC TOTAL (IV) | 21 958.00 | | | 21 958.00 |
EE Grand total (I to V) | 45 771.00 | | | 45 771.00 |
EG Accrued income and payables due within one year | 21 958.00 | | | 21 958.00 |
EI Including equity loans | 141.00 | | | 141.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 95 740.00 | | 95 740.00 | 95 740.00 |
FJ Net sales | 95 740.00 | | 95 740.00 | 95 740.00 |
FQ Other income | | | 270.00 | |
FR Total operating income (I) | | | 96 010.00 | |
FW Other purchases and external expenses | | | 7 673.00 | |
FX Taxes, duties, and similar payments | | | 3 286.00 | |
FY Salaries and Wages | | | 43 500.00 | |
FZ Social Security Contributions | | | 13 927.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 95.00 | |
GE Other Expenses | | | 69.00 | |
GF Total Operating Expenses (II) | | | 68 551.00 | |
GG - OPERATING RESULT (I - II) | | | 27 459.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 646.00 | | | 4 646.00 |
HL TOTAL REVENUE (I + III + V + VII) | 96 010.00 | | | 96 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 73 197.00 | | | 73 197.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 813.00 | | | 22 813.00 |
| |
| 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 | | | 490.00 | |
I4 DECREASES Grand Total | | | 490.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 490.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 490.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 95.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 95.00 | | |
