| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 39 000.00 | 39 000.00 | | 39 000.00 |
BH Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
BJ TOTAL (I) | 43 000.00 | 39 000.00 | 4 000.00 | 43 000.00 |
BX Customers and related accounts | 27 000.00 | | 27 000.00 | 27 000.00 |
BZ Other receivables | 93.00 | | 93.00 | 93.00 |
CF Cash and cash equivalents | 86 933.00 | | 86 933.00 | 86 933.00 |
CH Prepaid expenses | 234.00 | | 234.00 | 234.00 |
CJ TOTAL (II) | 114 260.00 | | 114 260.00 | 114 260.00 |
CO Grand total (0 to V) | 157 260.00 | 39 000.00 | 118 260.00 | 157 260.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 600.00 | 600.00 | | 600.00 |
DD Legal reserve (1) | 90.00 | 90.00 | | 90.00 |
DG Other reserves | 3.00 | 103 897.00 | | 3.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 52 157.00 | 47 376.00 | | 52 157.00 |
DL TOTAL (I) | 52 850.00 | 151 963.00 | | 52 850.00 |
DV Miscellaneous Loans and Financial Debts (4) | 57 570.00 | | | 57 570.00 |
DX Trade payables and related accounts | 556.00 | 549.00 | | 556.00 |
DY Tax and social security liabilities | 7 283.00 | 5 800.00 | | 7 283.00 |
EC TOTAL (IV) | 65 409.00 | 6 348.00 | | 65 409.00 |
EE Grand total (I to V) | 118 260.00 | 158 312.00 | | 118 260.00 |
EG Accrued income and payables due within one year | | 6 348.00 | | |
EI Including equity loans | 57 570.00 | | | 57 570.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 90 000.00 | | 90 000.00 | 90 000.00 |
FJ Net sales | 90 000.00 | | 90 000.00 | 90 000.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 90 003.00 | |
FW Other purchases and external expenses | | | 23 811.00 | |
FX Taxes, duties, and similar payments | | | 334.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 146.00 | |
GG - OPERATING RESULT (I - II) | | | 65 857.00 | |
GR Interest and similar expenses | | | 300.00 | |
GU Total financial expenses (VI) | | | 300.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -300.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 65 557.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 17.00 | | |
HF Exceptional expenses on capital transactions | | 219.00 | | |
HH Total exceptional expenses (VIII) | | 236.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -236.00 | | |
HK Income tax | 13 400.00 | 11 548.00 | | 13 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 90 003.00 | 92 751.00 | | 90 003.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 846.00 | 45 375.00 | | 37 846.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 52 157.00 | 47 376.00 | | 52 157.00 |
| |
| 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 | 43 000.00 | | | 43 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 000.00 | |
I4 DECREASES Grand Total | | | 43 000.00 | |
IO DECREASES Total including other intangible assets | | | 39 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 39 000.00 | | | 39 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 000.00 | | | 4 000.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 39 000.00 | | | 39 000.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 39 000.00 | | | 39 000.00 |
| |
| 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 | 556.00 | 556.00 | | 556.00 |
8E Income Taxes | 1 852.00 | 1 852.00 | | 1 852.00 |
UT Other financial assets | 4 000.00 | | 4 000.00 | 4 000.00 |
UX Other trade receivables | 27 000.00 | 27 000.00 | | 27 000.00 |
VB VAT | 93.00 | 93.00 | | 93.00 |
VI Group and Associates | 57 570.00 | 57 570.00 | | 57 570.00 |
VQ Other Taxes, Duties, and Similar Debts | 253.00 | 253.00 | | 253.00 |
VS Prepaid expenses | 234.00 | 234.00 | | 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 326.00 | 27 326.00 | 4 000.00 | 31 326.00 |
VW VAT | 5 178.00 | 5 178.00 | | 5 178.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 65 409.00 | 65 409.00 | | 65 409.00 |
