| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 975.00 | 1 975.00 | | 1 975.00 |
BJ TOTAL (I) | 49 475.00 | 1 975.00 | 47 500.00 | 49 475.00 |
BX Customers and related accounts | 14 364.00 | | 14 364.00 | 14 364.00 |
BZ Other receivables | 14 618.00 | | 14 618.00 | 14 618.00 |
CF Cash and cash equivalents | 8 956.00 | | 8 956.00 | 8 956.00 |
CJ TOTAL (II) | 37 939.00 | | 37 939.00 | 37 939.00 |
CO Grand total (0 to V) | 87 414.00 | 1 975.00 | 85 439.00 | 87 414.00 |
CU Other investments | 47 500.00 | | 47 500.00 | 47 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | 25 410.00 | 24 231.00 | | 25 410.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 627.00 | 1 179.00 | | 4 627.00 |
DL TOTAL (I) | 50 037.00 | 45 410.00 | | 50 037.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 936.00 | 18 871.00 | | 18 936.00 |
DX Trade payables and related accounts | 11 984.00 | 10 076.00 | | 11 984.00 |
DY Tax and social security liabilities | 4 482.00 | 2 505.00 | | 4 482.00 |
EC TOTAL (IV) | 35 402.00 | 31 452.00 | | 35 402.00 |
EE Grand total (I to V) | 85 439.00 | 76 863.00 | | 85 439.00 |
EG Accrued income and payables due within one year | 35 402.00 | 31 452.00 | | 35 402.00 |
EI Including equity loans | 18 936.00 | | | 18 936.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 970.00 | | 11 970.00 | 11 970.00 |
FJ Net sales | 11 970.00 | | 11 970.00 | 11 970.00 |
FQ Other income | | | -1.00 | |
FR Total operating income (I) | | | 11 969.00 | |
FW Other purchases and external expenses | | | 4 285.00 | |
FX Taxes, duties, and similar payments | | | 110.00 | |
FZ Social Security Contributions | | | 2 013.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 774.00 | |
GE Other Expenses | | | 357.00 | |
GF Total Operating Expenses (II) | | | 6 526.00 | |
GG - OPERATING RESULT (I - II) | | | 5 444.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 444.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 817.00 | 207.00 | | 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 969.00 | 6 006.00 | | 11 969.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 343.00 | 4 827.00 | | 7 343.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 627.00 | 1 179.00 | | 4 627.00 |
| |
| 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 | 49 475.00 | | | 49 475.00 |
I3 DECREASES Total Financial Fixed Assets | | | 47 500.00 | |
I4 DECREASES Grand Total | | | 49 475.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 975.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 975.00 | | | 1 975.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 47 500.00 | | | 47 500.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 975.00 | | | 1 975.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 975.00 | | | 1 975.00 |
