| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 24 869.00 | 2 072.00 | 22 797.00 | 24 869.00 |
BJ TOTAL (I) | 24 869.00 | 2 072.00 | 22 797.00 | 24 869.00 |
BZ Other receivables | 5 691.00 | | 5 691.00 | 5 691.00 |
CF Cash and cash equivalents | 46 073.00 | | 46 073.00 | 46 073.00 |
CJ TOTAL (II) | 51 764.00 | | 51 764.00 | 51 764.00 |
CO Grand total (0 to V) | 76 633.00 | 2 072.00 | 74 561.00 | 76 633.00 |
| |
| 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) | 40 253.00 | | | 40 253.00 |
DL TOTAL (I) | 41 253.00 | | | 41 253.00 |
DU Loans and Debts from Credit Institutions (3) | 18 706.00 | | | 18 706.00 |
DX Trade payables and related accounts | 14 602.00 | | | 14 602.00 |
EC TOTAL (IV) | 33 308.00 | | | 33 308.00 |
EE Grand total (I to V) | 74 561.00 | | | 74 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 195 036.00 | | 195 036.00 | 195 036.00 |
FJ Net sales | 195 036.00 | | 195 036.00 | 195 036.00 |
FR Total operating income (I) | | | 195 036.00 | |
FU Purchases of raw materials and other supplies | | | 67 607.00 | |
FW Other purchases and external expenses | | | 84 550.00 | |
FX Taxes, duties, and similar payments | | | 460.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 072.00 | |
GE Other Expenses | | | -1.00 | |
GF Total Operating Expenses (II) | | | 154 689.00 | |
GG - OPERATING RESULT (I - II) | | | 40 348.00 | |
GR Interest and similar expenses | | | 94.00 | |
GU Total financial expenses (VI) | | | 94.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -94.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 40 253.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 195 036.00 | | | 195 036.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 154 783.00 | | | 154 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 40 253.00 | | | 40 253.00 |
| |
| 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 | | | 24 869.00 | |
I4 DECREASES Grand Total | | | 24 869.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 24 869.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 24 869.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 072.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 072.00 | | |
| |
| 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 | 14 602.00 | 14 602.00 | | 14 602.00 |
VB VAT | 5 691.00 | 5 691.00 | | 5 691.00 |
VH Loans with a maturity of more than one year at origin | 18 706.00 | | 18 706.00 | 18 706.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 691.00 | 5 691.00 | | 5 691.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 33 308.00 | 14 602.00 | 18 706.00 | 33 308.00 |
