| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 77 600.00 | 6 208.00 | 71 392.00 | 77 600.00 |
BJ TOTAL (I) | 79 600.00 | 6 208.00 | 73 392.00 | 79 600.00 |
BX Customers and related accounts | 129 600.00 | | 129 600.00 | 129 600.00 |
BZ Other receivables | 1 586.00 | | 1 586.00 | 1 586.00 |
CF Cash and cash equivalents | 28 198.00 | | 28 198.00 | 28 198.00 |
CJ TOTAL (II) | 159 383.00 | | 159 383.00 | 159 383.00 |
CO Grand total (0 to V) | 238 983.00 | 6 208.00 | 232 775.00 | 238 983.00 |
CU Other investments | 2 000.00 | | 2 000.00 | 2 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 10 446.00 | -7 575.00 | | 10 446.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 624.00 | 18 021.00 | | 65 624.00 |
DL TOTAL (I) | 77 070.00 | 11 446.00 | | 77 070.00 |
DX Trade payables and related accounts | 6 720.00 | 6 749.00 | | 6 720.00 |
DY Tax and social security liabilities | 46 985.00 | 6 378.00 | | 46 985.00 |
EA Other liabilities | 102 000.00 | 102 000.00 | | 102 000.00 |
EC TOTAL (IV) | 155 705.00 | 115 127.00 | | 155 705.00 |
EE Grand total (I to V) | 232 775.00 | 126 573.00 | | 232 775.00 |
EG Accrued income and payables due within one year | 155 705.00 | 115 127.00 | | 155 705.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 97 050.00 | | 97 050.00 | 97 050.00 |
FJ Net sales | 97 050.00 | | 97 050.00 | 97 050.00 |
FR Total operating income (I) | | | 97 050.00 | |
FW Other purchases and external expenses | | | 1 666.00 | |
FX Taxes, duties, and similar payments | | | 4 899.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 6 208.00 | |
GF Total Operating Expenses (II) | | | 12 773.00 | |
GG - OPERATING RESULT (I - II) | | | 84 277.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 84 277.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 11.00 | | | 11.00 |
HH Total exceptional expenses (VIII) | 11.00 | | | 11.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -11.00 | | | -11.00 |
HK Income tax | 18 642.00 | 1 844.00 | | 18 642.00 |
HL TOTAL REVENUE (I + III + V + VII) | 97 050.00 | 21 600.00 | | 97 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 426.00 | 3 579.00 | | 31 426.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 624.00 | 18 021.00 | | 65 624.00 |
| |
| 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 | 2 000.00 | | 77 600.00 | 2 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 000.00 | |
I4 DECREASES Grand Total | | | 79 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 77 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 77 600.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 000.00 | | | 2 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 6 208.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 6 208.00 | | |
| |
| 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 | 6 720.00 | 6 720.00 | | 6 720.00 |
8E Income Taxes | 20 486.00 | 20 486.00 | | 20 486.00 |
8K Other liabilities (including liabilities related to repo transactions) | 102 000.00 | 102 000.00 | | 102 000.00 |
UX Other trade receivables | 129 600.00 | 129 600.00 | | 129 600.00 |
VB VAT | 1 586.00 | 1 586.00 | | 1 586.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 899.00 | 4 899.00 | | 4 899.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | | 1.00 | | |
VT TOTAL – STATEMENT OF RECEIVABLES | 131 186.00 | 131 186.00 | | 131 186.00 |
VW VAT | 21 600.00 | 21 600.00 | | 21 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 155 705.00 | 155 705.00 | | 155 705.00 |
