| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 267.00 | 1 420.00 | 2 847.00 | 4 267.00 |
BJ TOTAL (I) | 4 267.00 | 1 420.00 | 2 847.00 | 4 267.00 |
BX Customers and related accounts | 6 567.00 | | 6 567.00 | 6 567.00 |
BZ Other receivables | 287.00 | | 287.00 | 287.00 |
CF Cash and cash equivalents | 28 170.00 | | 28 170.00 | 28 170.00 |
CH Prepaid expenses | 5.00 | | 5.00 | 5.00 |
CJ TOTAL (II) | 35 031.00 | | 35 031.00 | 35 031.00 |
CO Grand total (0 to V) | 39 299.00 | 1 420.00 | 37 878.00 | 39 299.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 500.00 | | | 3 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 746.00 | | | 23 746.00 |
DL TOTAL (I) | 27 246.00 | | | 27 246.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 309.00 | | | 4 309.00 |
DX Trade payables and related accounts | 607.00 | | | 607.00 |
DY Tax and social security liabilities | 5 714.00 | | | 5 714.00 |
EC TOTAL (IV) | 10 632.00 | | | 10 632.00 |
EE Grand total (I to V) | 37 878.00 | | | 37 878.00 |
EG Accrued income and payables due within one year | 10 632.00 | | | 10 632.00 |
EI Including equity loans | 4 309.00 | | | 4 309.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 426.00 | | 63 426.00 | 63 426.00 |
FJ Net sales | 63 426.00 | | 63 426.00 | 63 426.00 |
FR Total operating income (I) | | | 63 427.00 | |
FW Other purchases and external expenses | | | 34 064.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 420.00 | |
GE Other Expenses | | | 5.00 | |
GF Total Operating Expenses (II) | | | 35 490.00 | |
GG - OPERATING RESULT (I - II) | | | 27 937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 191.00 | | | 4 191.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 427.00 | | | 63 427.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 681.00 | | | 39 681.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 746.00 | | | 23 746.00 |
| |
| 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 | | | 4 267.00 | |
I4 DECREASES Grand Total | | | 4 267.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 267.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 267.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 420.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 420.00 | | |
| |
| 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 | 607.00 | 607.00 | | 607.00 |
8E Income Taxes | 4 191.00 | 4 191.00 | | 4 191.00 |
UX Other trade receivables | 6 567.00 | 6 567.00 | | 6 567.00 |
VB VAT | 283.00 | 283.00 | | 283.00 |
VI Group and Associates | 4 309.00 | 4 309.00 | | 4 309.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 4.00 | 4.00 | | 4.00 |
VS Prepaid expenses | 5.00 | 5.00 | | 5.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 860.00 | 6 860.00 | | 6 860.00 |
VW VAT | 1 523.00 | 1 523.00 | | 1 523.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 632.00 | 10 632.00 | | 10 632.00 |
