| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 530.00 | 312.00 | 5 218.00 | 5 530.00 |
BJ TOTAL (I) | 5 530.00 | 312.00 | 5 218.00 | 5 530.00 |
BX Customers and related accounts | 29 280.00 | | 29 280.00 | 29 280.00 |
BZ Other receivables | 1 432.00 | | 1 432.00 | 1 432.00 |
CF Cash and cash equivalents | 14 298.00 | | 14 298.00 | 14 298.00 |
CJ TOTAL (II) | 45 009.00 | | 45 009.00 | 45 009.00 |
CO Grand total (0 to V) | 50 539.00 | 312.00 | 50 227.00 | 50 539.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 358.00 | | | 32 358.00 |
DL TOTAL (I) | 33 358.00 | | | 33 358.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 287.00 | | | 3 287.00 |
DX Trade payables and related accounts | 22.00 | | | 22.00 |
DY Tax and social security liabilities | 13 560.00 | | | 13 560.00 |
EC TOTAL (IV) | 16 869.00 | | | 16 869.00 |
EE Grand total (I to V) | 50 227.00 | | | 50 227.00 |
EG Accrued income and payables due within one year | 16 869.00 | | | 16 869.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 116 920.00 | | 116 920.00 | 116 920.00 |
FJ Net sales | 116 920.00 | | 116 920.00 | 116 920.00 |
FQ Other income | | | 7.00 | |
FR Total operating income (I) | | | 116 927.00 | |
FW Other purchases and external expenses | | | 57 140.00 | |
FX Taxes, duties, and similar payments | | | 110.00 | |
FY Salaries and Wages | | | 19 022.00 | |
FZ Social Security Contributions | | | 2 166.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 312.00 | |
GF Total Operating Expenses (II) | | | 78 750.00 | |
GG - OPERATING RESULT (I - II) | | | 38 177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 92.00 | | | 92.00 |
HH Total exceptional expenses (VIII) | 92.00 | | | 92.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -92.00 | | | -92.00 |
HK Income tax | 5 727.00 | | | 5 727.00 |
HL TOTAL REVENUE (I + III + V + VII) | 116 927.00 | | | 116 927.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 84 569.00 | | | 84 569.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 358.00 | | | 32 358.00 |
| |
| 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 | | | 5 530.00 | |
I4 DECREASES Grand Total | | | 5 530.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 530.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 530.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 312.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 312.00 | | |
