| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 812.00 | 4 646.00 | 2 166.00 | 6 812.00 |
BH Other financial assets | 49.00 | | 49.00 | 49.00 |
BJ TOTAL (I) | 6 861.00 | 4 646.00 | 2 215.00 | 6 861.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 947.00 | | 947.00 | 947.00 |
CF Cash and cash equivalents | 55 468.00 | | 55 468.00 | 55 468.00 |
CH Prepaid expenses | 568.00 | | 568.00 | 568.00 |
CJ TOTAL (II) | 60 583.00 | | 60 583.00 | 60 583.00 |
CO Grand total (0 to V) | 67 444.00 | 4 646.00 | 62 798.00 | 67 444.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | 22 763.00 | 34 157.00 | | 22 763.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 237.00 | 31 605.00 | | 26 237.00 |
DL TOTAL (I) | 60 000.00 | 76 763.00 | | 60 000.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 298.00 | 2 250.00 | | 1 298.00 |
DY Tax and social security liabilities | 1 500.00 | 1 940.00 | | 1 500.00 |
EC TOTAL (IV) | 2 798.00 | 4 190.00 | | 2 798.00 |
EE Grand total (I to V) | 62 798.00 | 80 952.00 | | 62 798.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 43 300.00 | | 43 300.00 | 43 300.00 |
FJ Net sales | 43 300.00 | | 43 300.00 | 43 300.00 |
FR Total operating income (I) | | | 43 300.00 | |
FW Other purchases and external expenses | | | 11 673.00 | |
FX Taxes, duties, and similar payments | | | 77.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 723.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 12 473.00 | |
GG - OPERATING RESULT (I - II) | | | 30 827.00 | |
GK Income from other securities and fixed asset receivables | | | 40.00 | |
GP Total financial income (V) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 40.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 30 867.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 630.00 | 5 577.00 | | 4 630.00 |
HL TOTAL REVENUE (I + III + V + VII) | 43 341.00 | 49 405.00 | | 43 341.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 103.00 | 17 800.00 | | 17 103.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 237.00 | 31 605.00 | | 26 237.00 |
| |
| 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 | 6 861.00 | | | 6 861.00 |
I3 DECREASES Total Financial Fixed Assets | | | 49.00 | |
I4 DECREASES Grand Total | | | 6 861.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 813.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 813.00 | | | 6 813.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 49.00 | | | 49.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 923.00 | 722.00 | | 3 923.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 923.00 | 722.00 | | 3 923.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UT Other financial assets | 49.00 | | 49.00 | 49.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VI Group and Associates | 1 298.00 | 1 298.00 | | 1 298.00 |
VM Income taxes | 947.00 | 947.00 | | 947.00 |
VS Prepaid expenses | 568.00 | 568.00 | | 568.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 164.00 | 5 115.00 | 49.00 | 5 164.00 |
VW VAT | 1 500.00 | 1 500.00 | | 1 500.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 798.00 | 2 798.00 | | 2 798.00 |
