| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 604.00 | 355.00 | 3 249.00 | 3 604.00 |
BJ TOTAL (I) | 3 604.00 | 355.00 | 3 249.00 | 3 604.00 |
BX Customers and related accounts | 70 560.00 | | 70 560.00 | 70 560.00 |
BZ Other receivables | 2 414.00 | | 2 414.00 | 2 414.00 |
CF Cash and cash equivalents | 8 850.00 | | 8 850.00 | 8 850.00 |
CJ TOTAL (II) | 81 823.00 | | 81 823.00 | 81 823.00 |
CO Grand total (0 to V) | 85 427.00 | 355.00 | 85 072.00 | 85 427.00 |
| |
| 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) | 27 145.00 | | | 27 145.00 |
DL TOTAL (I) | 28 145.00 | | | 28 145.00 |
DX Trade payables and related accounts | 13 496.00 | | | 13 496.00 |
DY Tax and social security liabilities | 16 580.00 | | | 16 580.00 |
EA Other liabilities | 26 851.00 | | | 26 851.00 |
EC TOTAL (IV) | 56 927.00 | | | 56 927.00 |
EE Grand total (I to V) | 85 072.00 | | | 85 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 65 550.00 | | 65 550.00 | 65 550.00 |
FJ Net sales | 65 550.00 | | 65 550.00 | 65 550.00 |
FR Total operating income (I) | | | 65 550.00 | |
FW Other purchases and external expenses | | | 33 109.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 355.00 | |
GE Other Expenses | | | 152.00 | |
GF Total Operating Expenses (II) | | | 33 615.00 | |
GG - OPERATING RESULT (I - II) | | | 31 935.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 790.00 | | | 4 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 550.00 | | | 65 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 38 405.00 | | | 38 405.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 145.00 | | | 27 145.00 |
| |
| 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 | | | 3 604.00 | |
I4 DECREASES Grand Total | | | 3 604.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 604.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 604.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 355.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 355.00 | | |
| |
| 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 | 13 496.00 | 13 496.00 | | 13 496.00 |
8E Income Taxes | 4 790.00 | 4 790.00 | | 4 790.00 |
8K Other liabilities (including liabilities related to repo transactions) | 26 851.00 | 26 851.00 | | 26 851.00 |
UX Other trade receivables | 70 560.00 | 70 560.00 | | 70 560.00 |
VB VAT | 2 414.00 | 2 414.00 | | 2 414.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 72 974.00 | 72 974.00 | | 72 974.00 |
VW VAT | 11 790.00 | 11 790.00 | | 11 790.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 56 927.00 | 56 927.00 | | 56 927.00 |
