| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 852.00 | 852.00 | | 852.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 867.00 | 852.00 | 15.00 | 867.00 |
BX Customers and related accounts | 5 065.00 | | 5 065.00 | 5 065.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 51 013.00 | | 51 013.00 | 51 013.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 56 078.00 | | 56 078.00 | 56 078.00 |
CO Grand total (0 to V) | 56 946.00 | 852.00 | 56 093.00 | 56 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 6 586.00 | 14 404.00 | | 6 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 588.00 | 12 182.00 | | 25 588.00 |
DL TOTAL (I) | 48 674.00 | 43 086.00 | | 48 674.00 |
DX Trade payables and related accounts | 2 204.00 | 3 392.00 | | 2 204.00 |
DY Tax and social security liabilities | 5 215.00 | | | 5 215.00 |
EC TOTAL (IV) | 7 419.00 | 3 392.00 | | 7 419.00 |
EE Grand total (I to V) | 56 093.00 | 46 478.00 | | 56 093.00 |
EG Accrued income and payables due within one year | 7 419.00 | 3 392.00 | | 7 419.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 228.00 | | 44 228.00 | 44 228.00 |
FJ Net sales | 44 228.00 | | 44 228.00 | 44 228.00 |
FR Total operating income (I) | | | 44 228.00 | |
FW Other purchases and external expenses | | | 8 161.00 | |
FX Taxes, duties, and similar payments | | | 527.00 | |
GF Total Operating Expenses (II) | | | 8 688.00 | |
GG - OPERATING RESULT (I - II) | | | 35 539.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 35 539.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 9 951.00 | 4 737.00 | | 9 951.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 228.00 | 28 744.00 | | 44 228.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 639.00 | 16 562.00 | | 18 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 588.00 | 12 182.00 | | 25 588.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 852.00 | | | 852.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 852.00 | | | 852.00 |
| |
| 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 | 2 204.00 | 2 204.00 | | 2 204.00 |
8D Social Security and Other Social Organizations | 5 215.00 | 5 215.00 | | 5 215.00 |
UX Other trade receivables | 5 065.00 | 5 065.00 | | 5 065.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 065.00 | 5 065.00 | | 5 065.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 419.00 | 7 419.00 | | 7 419.00 |
