| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 212.00 | 1 503.00 | 2 708.00 | 4 212.00 |
BJ TOTAL (I) | 4 212.00 | 1 503.00 | 2 708.00 | 4 212.00 |
BX Customers and related accounts | 42 000.00 | | 42 000.00 | 42 000.00 |
BZ Other receivables | 118.00 | | 118.00 | 118.00 |
CF Cash and cash equivalents | 30 569.00 | | 30 569.00 | 30 569.00 |
CH Prepaid expenses | 745.00 | | 745.00 | 745.00 |
CJ TOTAL (II) | 73 431.00 | | 73 431.00 | 73 431.00 |
CO Grand total (0 to V) | 77 643.00 | 1 503.00 | 76 140.00 | 77 643.00 |
| |
| 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 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 43 370.00 | 12 842.00 | | 43 370.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 404.00 | 30 528.00 | | 24 404.00 |
DL TOTAL (I) | 68 874.00 | 44 470.00 | | 68 874.00 |
DY Tax and social security liabilities | 7 266.00 | 9 547.00 | | 7 266.00 |
EC TOTAL (IV) | 7 266.00 | 9 547.00 | | 7 266.00 |
EE Grand total (I to V) | 76 140.00 | 54 017.00 | | 76 140.00 |
EG Accrued income and payables due within one year | 7 266.00 | 9 547.00 | | 7 266.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 000.00 | | 35 000.00 | 35 000.00 |
FJ Net sales | 35 000.00 | | 35 000.00 | 35 000.00 |
FR Total operating income (I) | | | 35 000.00 | |
FW Other purchases and external expenses | | | 4 807.00 | |
FX Taxes, duties, and similar payments | | | 268.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 186.00 | |
GF Total Operating Expenses (II) | | | 6 262.00 | |
GG - OPERATING RESULT (I - II) | | | 28 738.00 | |
GR Interest and similar expenses | | | 28.00 | |
GU Total financial expenses (VI) | | | 28.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -28.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 307.00 | 5 387.00 | | 4 307.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 000.00 | 40 375.00 | | 35 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 597.00 | 9 848.00 | | 10 597.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 404.00 | 30 528.00 | | 24 404.00 |
| |
| 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 | 1 415.00 | | 2 797.00 | 1 415.00 |
I4 DECREASES Grand Total | | | 4 212.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 212.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 415.00 | | 2 797.00 | 1 415.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 317.00 | 1 186.00 | | 317.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 317.00 | 1 186.00 | | 317.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 266.00 | 266.00 | | 266.00 |
UX Other trade receivables | 42 000.00 | 42 000.00 | | 42 000.00 |
VB VAT | 118.00 | 118.00 | | 118.00 |
VS Prepaid expenses | 745.00 | 745.00 | | 745.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 42 863.00 | 42 863.00 | | 42 863.00 |
VW VAT | 7 000.00 | 7 000.00 | | 7 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 266.00 | 7 266.00 | | 7 266.00 |
