| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | | | 323.00 | |
BJ TOTAL (I) | | | 323.00 | |
BZ Other receivables | | | 182.00 | |
CF Cash and cash equivalents | | | 280 399.00 | |
CH Prepaid expenses | | | 87.00 | |
CJ TOTAL (II) | | | 280 669.00 | |
CO Grand total (0 to V) | | | 280 992.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 201 835.00 | 159 141.00 | | 201 835.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 55 730.00 | 42 695.00 | | 55 730.00 |
DL TOTAL (I) | 266 366.00 | 210 635.00 | | 266 366.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 308.00 | 8 410.00 | | 10 308.00 |
DX Trade payables and related accounts | 3 526.00 | 8 804.00 | | 3 526.00 |
DY Tax and social security liabilities | 792.00 | 13 621.00 | | 792.00 |
EC TOTAL (IV) | 14 626.00 | 30 835.00 | | 14 626.00 |
EE Grand total (I to V) | 280 992.00 | 241 471.00 | | 280 992.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 108 333.00 | |
FJ Net sales | | | 108 333.00 | |
FR Total operating income (I) | | | 108 335.00 | |
FW Other purchases and external expenses | | | 35 035.00 | |
FX Taxes, duties, and similar payments | | | 1 284.00 | |
FY Salaries and Wages | | | 18 000.00 | |
FZ Social Security Contributions | | | -10 800.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 43 521.00 | |
GG - OPERATING RESULT (I - II) | | | 64 814.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 64 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 5 706.00 | | | 5 706.00 |
HD Total exceptional income (VII) | 5 706.00 | | | 5 706.00 |
HK Income tax | 14 790.00 | 9 721.00 | | 14 790.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 041.00 | 110 913.00 | | 114 041.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 311.00 | 68 219.00 | | 58 311.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 55 730.00 | 42 695.00 | | 55 730.00 |
| |
| 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 | 323.00 | | | 323.00 |
I3 DECREASES Total Financial Fixed Assets | | | 323.00 | |
I4 DECREASES Grand Total | | | 323.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 323.00 | | | 323.00 |
| |
| 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 | 3 526.00 | 3 526.00 | | 3 526.00 |
8E Income Taxes | 792.00 | 792.00 | | 792.00 |
UT Other financial assets | 323.00 | 323.00 | | 323.00 |
VB VAT | 182.00 | 182.00 | | 182.00 |
VI Group and Associates | 10 308.00 | 10 308.00 | | 10 308.00 |
VS Prepaid expenses | 87.00 | 87.00 | | 87.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 593.00 | 593.00 | | 593.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 626.00 | 14 626.00 | | 14 626.00 |
