| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 126.00 | 2 126.00 | | 2 126.00 |
BJ TOTAL (I) | 2 126.00 | 2 126.00 | | 2 126.00 |
CD Marketable securities | 25 301.00 | | 25 301.00 | 25 301.00 |
CF Cash and cash equivalents | 60 346.00 | | 60 346.00 | 60 346.00 |
CJ TOTAL (II) | 85 648.00 | | 85 648.00 | 85 648.00 |
CO Grand total (0 to V) | 87 774.00 | 2 126.00 | 85 648.00 | 87 774.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DD Legal reserve (1) | 750.00 | | | 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 136.00 | | | 48 136.00 |
DL TOTAL (I) | 56 386.00 | | | 56 386.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23 648.00 | | | 23 648.00 |
DY Tax and social security liabilities | 5 613.00 | | | 5 613.00 |
EC TOTAL (IV) | 29 261.00 | | | 29 261.00 |
EE Grand total (I to V) | 85 648.00 | | | 85 648.00 |
EG Accrued income and payables due within one year | 29 261.00 | | | 29 261.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 98 594.00 | | 98 594.00 | 98 594.00 |
FJ Net sales | 98 594.00 | | 98 594.00 | 98 594.00 |
FR Total operating income (I) | | | 98 594.00 | |
FW Other purchases and external expenses | | | 39 817.00 | |
FX Taxes, duties, and similar payments | | | 5 369.00 | |
FZ Social Security Contributions | | | 5 894.00 | |
GF Total Operating Expenses (II) | | | 51 080.00 | |
GG - OPERATING RESULT (I - II) | | | 47 513.00 | |
GL Other interest and similar income | | | 622.00 | |
GP Total financial income (V) | | | 622.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 48 136.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 5 894.00 | | | 5 894.00 |
HL TOTAL REVENUE (I + III + V + VII) | 99 216.00 | | | 99 216.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 080.00 | | | 51 080.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 136.00 | | | 48 136.00 |
| |
| 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 | 2 126.00 | | | 2 126.00 |
I4 DECREASES Grand Total | | | 2 126.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 126.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 126.00 | | | 2 126.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 126.00 | | | 2 126.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 126.00 | | | 2 126.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8D Social Security and Other Social Organizations | 5 614.00 | 5 614.00 | | 5 614.00 |
8K Other liabilities (including liabilities related to repo transactions) | 23 648.00 | 23 648.00 | | 23 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 262.00 | 29 262.00 | | 29 262.00 |
