| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 42 654.00 | 37 933.00 | 4 721.00 | 42 654.00 |
BJ TOTAL (I) | 42 654.00 | 37 933.00 | 4 721.00 | 42 654.00 |
BZ Other receivables | 32 608.00 | | 32 608.00 | 32 608.00 |
CF Cash and cash equivalents | 23 031.00 | | 23 031.00 | 23 031.00 |
CH Prepaid expenses | 393.00 | | 393.00 | 393.00 |
CJ TOTAL (II) | 56 032.00 | | 56 032.00 | 56 032.00 |
CO Grand total (0 to V) | 98 687.00 | 37 933.00 | 60 754.00 | 98 687.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DE Statutory or contractual reserves | 2 311.00 | | | 2 311.00 |
DH Retained earnings | 46 049.00 | | | 46 049.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 478.00 | | | 1 478.00 |
DL TOTAL (I) | 58 223.00 | | | 58 223.00 |
DX Trade payables and related accounts | 810.00 | | | 810.00 |
DY Tax and social security liabilities | 1 720.00 | | | 1 720.00 |
EC TOTAL (IV) | 2 530.00 | | | 2 530.00 |
EE Grand total (I to V) | 60 754.00 | | | 60 754.00 |
EG Accrued income and payables due within one year | 2 530.00 | | | 2 530.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 719.00 | | 7 719.00 | 7 719.00 |
FJ Net sales | 7 719.00 | | 7 719.00 | 7 719.00 |
FR Total operating income (I) | | | 7 719.00 | |
FW Other purchases and external expenses | | | 1 786.00 | |
FX Taxes, duties, and similar payments | | | 1 144.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 888.00 | |
GE Other Expenses | | | 2 085.00 | |
GF Total Operating Expenses (II) | | | 5 905.00 | |
GG - OPERATING RESULT (I - II) | | | 1 814.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 814.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 75.00 | | | 75.00 |
HH Total exceptional expenses (VIII) | 75.00 | | | 75.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -75.00 | | | -75.00 |
HK Income tax | 261.00 | | | 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 719.00 | | | 7 719.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 241.00 | | | 6 241.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 478.00 | | | 1 478.00 |
| |
| 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 | 42 654.00 | | | 42 654.00 |
I4 DECREASES Grand Total | | | 42 654.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 42 654.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 42 654.00 | | | 42 654.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | 15.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 37 045.00 | 888.00 | | 37 045.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 37 045.00 | 888.00 | | 37 045.00 |
