| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 083.00 | 15.00 | 1 068.00 | 1 083.00 |
BJ TOTAL (I) | 1 083.00 | 15.00 | 1 068.00 | 1 083.00 |
BZ Other receivables | 180.00 | | 180.00 | 180.00 |
CF Cash and cash equivalents | 165 058.00 | | 165 058.00 | 165 058.00 |
CJ TOTAL (II) | 165 238.00 | | 165 238.00 | 165 238.00 |
CO Grand total (0 to V) | 166 321.00 | 15.00 | 166 306.00 | 166 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 114 589.00 | | | 114 589.00 |
DL TOTAL (I) | 116 589.00 | | | 116 589.00 |
DX Trade payables and related accounts | 1 080.00 | | | 1 080.00 |
DY Tax and social security liabilities | 48 637.00 | | | 48 637.00 |
EC TOTAL (IV) | 49 717.00 | | | 49 717.00 |
EE Grand total (I to V) | 166 306.00 | | | 166 306.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 158 900.00 | |
FJ Net sales | | | 158 900.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 158 901.00 | |
FW Other purchases and external expenses | | | 2 814.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 15.00 | |
GF Total Operating Expenses (II) | | | 2 829.00 | |
GG - OPERATING RESULT (I - II) | | | 156 072.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 156 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 41 483.00 | | | 41 483.00 |
HL TOTAL REVENUE (I + III + V + VII) | 158 901.00 | | | 158 901.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 44 312.00 | | | 44 312.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 114 589.00 | | | 114 589.00 |
| |
| 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 | | | 1 083.00 | |
I4 DECREASES Grand Total | | | 1 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 083.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 15.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 15.00 | | |
| |
| 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 | 1 080.00 | 1 080.00 | | 1 080.00 |
8K Other liabilities (including liabilities related to repo transactions) | 48 637.00 | 48 637.00 | | 48 637.00 |
VA Doubtful or disputed receivables | 180.00 | 180.00 | | 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 180.00 | 180.00 | | 180.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 49 717.00 | 49 717.00 | | 49 717.00 |
