| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 751.00 | 1 751.00 | | 1 751.00 |
BH Other financial assets | 30.00 | | 30.00 | 30.00 |
BJ TOTAL (I) | 1 781.00 | 1 751.00 | 30.00 | 1 781.00 |
BX Customers and related accounts | 115 000.00 | | 115 000.00 | 115 000.00 |
BZ Other receivables | 2 459.00 | | 2 459.00 | 2 459.00 |
CF Cash and cash equivalents | 50 050.00 | | 50 050.00 | 50 050.00 |
CJ TOTAL (II) | 167 509.00 | | 167 509.00 | 167 509.00 |
CO Grand total (0 to V) | 169 290.00 | 1 751.00 | 167 539.00 | 169 290.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 70 000.00 | 70 000.00 | | 70 000.00 |
DD Legal reserve (1) | 7 000.00 | 7 000.00 | | 7 000.00 |
DH Retained earnings | 5 798.00 | 3 099.00 | | 5 798.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 35 351.00 | 2 699.00 | | 35 351.00 |
DL TOTAL (I) | 118 149.00 | 82 798.00 | | 118 149.00 |
DX Trade payables and related accounts | 7 200.00 | 7 324.00 | | 7 200.00 |
DY Tax and social security liabilities | 42 190.00 | 35 962.00 | | 42 190.00 |
EC TOTAL (IV) | 49 390.00 | 43 286.00 | | 49 390.00 |
EE Grand total (I to V) | 167 539.00 | 126 084.00 | | 167 539.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 311 500.00 | | 311 500.00 | 311 500.00 |
FJ Net sales | 311 500.00 | | 311 500.00 | 311 500.00 |
FR Total operating income (I) | | | 311 500.00 | |
FW Other purchases and external expenses | | | 66 008.00 | |
FX Taxes, duties, and similar payments | | | 457.00 | |
FY Salaries and Wages | | | 145 000.00 | |
FZ Social Security Contributions | | | 57 819.00 | |
GF Total Operating Expenses (II) | | | 269 284.00 | |
GG - OPERATING RESULT (I - II) | | | 42 216.00 | |
GL Other interest and similar income | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 179.00 | | |
HH Total exceptional expenses (VIII) | | 179.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -179.00 | | |
HK Income tax | 6 865.00 | 476.00 | | 6 865.00 |
HL TOTAL REVENUE (I + III + V + VII) | 311 500.00 | 273 070.00 | | 311 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 276 149.00 | 270 371.00 | | 276 149.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 35 351.00 | 2 699.00 | | 35 351.00 |
| |
| 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 | 1 781.00 | | | 1 781.00 |
I3 DECREASES Total Financial Fixed Assets | | | 30.00 | |
I4 DECREASES Grand Total | | | 1 781.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 751.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 751.00 | | | 1 751.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 30.00 | | | 30.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 751.00 | | | 1 751.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 751.00 | | | 1 751.00 |
| |
| 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 | 7 200.00 | 7 200.00 | | 7 200.00 |
8D Social Security and Other Social Organizations | 3 775.00 | 3 775.00 | | 3 775.00 |
8E Income Taxes | 6 865.00 | 6 865.00 | | 6 865.00 |
UT Other financial assets | 30.00 | | 30.00 | 30.00 |
UX Other trade receivables | 115 000.00 | 115 000.00 | | 115 000.00 |
VB VAT | 2 459.00 | 2 459.00 | | 2 459.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117 489.00 | 117 459.00 | 30.00 | 117 489.00 |
VW VAT | 31 550.00 | 31 550.00 | | 31 550.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 390.00 | 49 390.00 | | 49 390.00 |
