| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 956.00 | 1 540.00 | 1 417.00 | 2 956.00 |
BJ TOTAL (I) | 2 956.00 | 1 540.00 | 1 417.00 | 2 956.00 |
BX Customers and related accounts | 720.00 | | 720.00 | 720.00 |
BZ Other receivables | 245.00 | | 245.00 | 245.00 |
CF Cash and cash equivalents | 26 633.00 | | 26 633.00 | 26 633.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 27 598.00 | | 27 598.00 | 27 598.00 |
CO Grand total (0 to V) | 30 554.00 | 1 540.00 | 29 015.00 | 30 554.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 6 700.00 | 24 343.00 | | 6 700.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 140.00 | 12 357.00 | | 13 140.00 |
DL TOTAL (I) | 25 340.00 | 42 200.00 | | 25 340.00 |
DV Miscellaneous Loans and Financial Debts (4) | 686.00 | 775.00 | | 686.00 |
DX Trade payables and related accounts | 600.00 | 1 080.00 | | 600.00 |
DY Tax and social security liabilities | 2 389.00 | 3 992.00 | | 2 389.00 |
EC TOTAL (IV) | 3 675.00 | 5 847.00 | | 3 675.00 |
EE Grand total (I to V) | 29 015.00 | 48 047.00 | | 29 015.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 326.00 | 1 800.00 | 30 126.00 | 28 326.00 |
FJ Net sales | 28 326.00 | 1 800.00 | 30 126.00 | 28 326.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 30 126.00 | |
FW Other purchases and external expenses | | | 14 467.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 123.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 14 667.00 | |
GG - OPERATING RESULT (I - II) | | | 15 459.00 | |
GO Net income from sales of marketable securities | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 459.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 170.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -170.00 | | |
HK Income tax | 2 319.00 | 2 211.00 | | 2 319.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 126.00 | 24 363.00 | | 30 126.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 986.00 | 12 006.00 | | 16 986.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 140.00 | 12 357.00 | | 13 140.00 |
| |
| 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 | 3 655.00 | | | 3 655.00 |
I4 DECREASES Grand Total | | | 2 956.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 956.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 655.00 | | | 3 655.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 655.00 | | | 3 655.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 655.00 | | | 3 655.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 2 319.00 | 2 319.00 | | 2 319.00 |
UX Other trade receivables | 720.00 | 720.00 | | 720.00 |
VB VAT | 245.00 | 245.00 | | 245.00 |
VI Group and Associates | 686.00 | 686.00 | | 686.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 965.00 | 965.00 | | 965.00 |
VW VAT | 70.00 | 70.00 | | 70.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 675.00 | 3 675.00 | | 3 675.00 |
