| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 547.00 | 450.00 | 1 097.00 | 1 547.00 |
BJ TOTAL (I) | 6 447.00 | 450.00 | 5 997.00 | 6 447.00 |
BX Customers and related accounts | 21 240.00 | | 21 240.00 | 21 240.00 |
BZ Other receivables | 290.00 | | 290.00 | 290.00 |
CF Cash and cash equivalents | 19 264.00 | | 19 264.00 | 19 264.00 |
CJ TOTAL (II) | 40 794.00 | | 40 794.00 | 40 794.00 |
CO Grand total (0 to V) | 47 241.00 | 450.00 | 46 791.00 | 47 241.00 |
CU Other investments | 4 900.00 | | 4 900.00 | 4 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | | | 1 200.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 026.00 | | | 29 026.00 |
DL TOTAL (I) | 30 226.00 | | | 30 226.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 501.00 | | | 5 501.00 |
DX Trade payables and related accounts | 1 738.00 | | | 1 738.00 |
DY Tax and social security liabilities | 9 326.00 | | | 9 326.00 |
EC TOTAL (IV) | 16 565.00 | | | 16 565.00 |
EE Grand total (I to V) | 46 791.00 | | | 46 791.00 |
EI Including equity loans | 5 501.00 | | | 5 501.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 42 000.00 | | 42 000.00 | 42 000.00 |
FJ Net sales | 42 000.00 | | 42 000.00 | 42 000.00 |
FR Total operating income (I) | | | 42 000.00 | |
FW Other purchases and external expenses | | | 7 277.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 450.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 728.00 | |
GG - OPERATING RESULT (I - II) | | | 34 272.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 272.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 246.00 | | | 5 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 42 000.00 | | | 42 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 12 974.00 | | | 12 974.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 026.00 | | | 29 026.00 |
| |
| 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 | | | 6 447.00 | |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | | | 1 547.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 4 900.00 | |
I4 DECREASES Grand Total | | | 6 447.00 | |
IN DECREASES Start-up, development, or research expenses | | | 1 547.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 4 900.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 450.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 450.00 | | |
| |
| 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 | 1 738.00 | 1 738.00 | | 1 738.00 |
8E Income Taxes | 5 246.00 | 5 246.00 | | 5 246.00 |
UX Other trade receivables | 21 240.00 | 21 240.00 | | 21 240.00 |
VB VAT | 290.00 | 290.00 | | 290.00 |
VI Group and Associates | 5 501.00 | 5 501.00 | | 5 501.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 530.00 | 21 530.00 | | 21 530.00 |
VW VAT | 4 080.00 | 4 080.00 | | 4 080.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 565.00 | 16 565.00 | | 16 565.00 |
