| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 385 987.00 | | 385 987.00 | 385 987.00 |
CD Marketable securities | 53 384.00 | | 53 384.00 | 53 384.00 |
CF Cash and cash equivalents | 57 687.00 | | 57 687.00 | 57 687.00 |
CJ TOTAL (II) | 497 058.00 | | 497 058.00 | 497 058.00 |
CO Grand total (0 to V) | 497 073.00 | | 497 073.00 | 497 073.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DH Retained earnings | 233 464.00 | | | 233 464.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 191.00 | | | 32 191.00 |
DL TOTAL (I) | 273 655.00 | | | 273 655.00 |
DX Trade payables and related accounts | 3 840.00 | | | 3 840.00 |
EA Other liabilities | 219 577.00 | | | 219 577.00 |
EC TOTAL (IV) | 223 417.00 | | | 223 417.00 |
EE Grand total (I to V) | 497 072.00 | | | 497 072.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | 19 739.00 | 19 739.00 | |
FG Production sold - services | 48 000.00 | | 48 000.00 | 48 000.00 |
FJ Net sales | 48 000.00 | 19 739.00 | 67 739.00 | 48 000.00 |
FR Total operating income (I) | | | 67 739.00 | |
FU Purchases of raw materials and other supplies | | | 17 066.00 | |
FW Other purchases and external expenses | | | 190.00 | |
FX Taxes, duties, and similar payments | | | 967.00 | |
GF Total Operating Expenses (II) | | | 18 223.00 | |
GG - OPERATING RESULT (I - II) | | | 49 516.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 49 516.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 17 324.00 | | | 17 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 67 739.00 | | | 67 739.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 35 547.00 | | | 35 547.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 192.00 | | | 32 192.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
IN DECREASES Start-up, development, or research expenses | 1.00 | | | 1.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Acquisition - Gross value at year-end | |
YW Business tax | 967.00 | | | 967.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 967.00 | | | 967.00 |
YY Amount of VAT collected | 9 600.00 | | | 9 600.00 |
YZ Total deductible VAT on goods and services | 4.00 | | | 4.00 |
