| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 165.00 | 2 165.00 | | 2 165.00 |
BJ TOTAL (I) | 2 165.00 | 2 165.00 | | 2 165.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 8 604.00 | | 8 604.00 | 8 604.00 |
CF Cash and cash equivalents | 90 337.00 | | 90 337.00 | 90 337.00 |
CJ TOTAL (II) | 102 541.00 | | 102 541.00 | 102 541.00 |
CO Grand total (0 to V) | 104 706.00 | 2 165.00 | 102 541.00 | 104 706.00 |
| |
| 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 |
DH Retained earnings | 4 820.00 | 4 042.00 | | 4 820.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 80 615.00 | 65 878.00 | | 80 615.00 |
DL TOTAL (I) | 86 535.00 | 70 920.00 | | 86 535.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 816.00 | 9 812.00 | | 3 816.00 |
DX Trade payables and related accounts | 1 800.00 | 1 500.00 | | 1 800.00 |
DY Tax and social security liabilities | 10 389.00 | 12 173.00 | | 10 389.00 |
EC TOTAL (IV) | 16 005.00 | 23 485.00 | | 16 005.00 |
EE Grand total (I to V) | 102 541.00 | 94 406.00 | | 102 541.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 148 010.00 | | 148 010.00 | 148 010.00 |
FJ Net sales | 148 010.00 | | 148 010.00 | 148 010.00 |
FR Total operating income (I) | | | 148 010.00 | |
FW Other purchases and external expenses | | | 41 889.00 | |
FX Taxes, duties, and similar payments | | | 672.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 42 561.00 | |
GG - OPERATING RESULT (I - II) | | | 105 449.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 105 148.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 47.00 | | | 47.00 |
HH Total exceptional expenses (VIII) | 47.00 | | | 47.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -47.00 | | | -47.00 |
HK Income tax | 24 486.00 | 18 737.00 | | 24 486.00 |
HL TOTAL REVENUE (I + III + V + VII) | 148 010.00 | 117 961.00 | | 148 010.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 395.00 | 52 083.00 | | 67 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 80 615.00 | 65 878.00 | | 80 615.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 165.00 | | | 2 165.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 165.00 | | | 2 165.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 3 816.00 | 3 816.00 | | 3 816.00 |
8B Suppliers and Related Accounts | 1 800.00 | 1 800.00 | | 1 800.00 |
8D Social Security and Other Social Organizations | 10 389.00 | 10 389.00 | | 10 389.00 |
VS Prepaid expenses | 12 204.00 | 12 204.00 | | 12 204.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 12 204.00 | 12 204.00 | | 12 204.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 005.00 | 16 005.00 | | 16 005.00 |
