| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 650.00 | 456.00 | 6 194.00 | 6 650.00 |
BJ TOTAL (I) | 6 650.00 | 456.00 | 6 194.00 | 6 650.00 |
BX Customers and related accounts | 21 132.00 | | 21 132.00 | 21 132.00 |
BZ Other receivables | 460.00 | | 460.00 | 460.00 |
CF Cash and cash equivalents | 119.00 | | 119.00 | 119.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 21 711.00 | | 21 711.00 | 21 711.00 |
CO Grand total (0 to V) | 28 361.00 | 456.00 | 27 905.00 | 28 361.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | | | 50.00 |
DH Retained earnings | 886.00 | | | 886.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 129.00 | 936.00 | | 12 129.00 |
DL TOTAL (I) | 13 566.00 | 1 436.00 | | 13 566.00 |
DU Loans and Debts from Credit Institutions (3) | 27.00 | | | 27.00 |
DV Miscellaneous Loans and Financial Debts (4) | 791.00 | 250.00 | | 791.00 |
DX Trade payables and related accounts | 5 425.00 | 1 167.00 | | 5 425.00 |
DY Tax and social security liabilities | 8 096.00 | 165.00 | | 8 096.00 |
EC TOTAL (IV) | 14 339.00 | 1 582.00 | | 14 339.00 |
EE Grand total (I to V) | 27 905.00 | 3 018.00 | | 27 905.00 |
EG Accrued income and payables due within one year | 14 339.00 | | | 14 339.00 |
EI Including equity loans | 791.00 | | | 791.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 400.00 | | 53 400.00 | 53 400.00 |
FJ Net sales | 53 400.00 | | 53 400.00 | 53 400.00 |
FR Total operating income (I) | | | 53 400.00 | |
FW Other purchases and external expenses | | | 38 402.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 456.00 | |
GE Other Expenses | | | 272.00 | |
GF Total Operating Expenses (II) | | | 39 130.00 | |
GG - OPERATING RESULT (I - II) | | | 14 270.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 270.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 141.00 | 165.00 | | 2 141.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 400.00 | 2 870.00 | | 53 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 271.00 | 1 934.00 | | 41 271.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 129.00 | 936.00 | | 12 129.00 |
| |
| 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 | | | 6 650.00 | |
I4 DECREASES Grand Total | | | 6 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 650.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 6 650.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 456.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 456.00 | | |
| |
| 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 | 5 425.00 | 5 425.00 | | 5 425.00 |
8E Income Taxes | 2 141.00 | 2 141.00 | | 2 141.00 |
UX Other trade receivables | 21 132.00 | 21 132.00 | | 21 132.00 |
VB VAT | 413.00 | 413.00 | | 413.00 |
VG Loans with a maturity of up to one year at origin | 27.00 | 27.00 | | 27.00 |
VI Group and Associates | 791.00 | 791.00 | | 791.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 47.00 | 47.00 | | 47.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 592.00 | 21 592.00 | | 21 592.00 |
VW VAT | 5 955.00 | 5 955.00 | | 5 955.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 339.00 | 14 339.00 | | 14 339.00 |
