| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 261.00 | 812.00 | 2 449.00 | 3 261.00 |
BJ TOTAL (I) | 3 261.00 | 812.00 | 2 449.00 | 3 261.00 |
BX Customers and related accounts | 30 996.00 | | 30 996.00 | 30 996.00 |
BZ Other receivables | 41.00 | | 41.00 | 41.00 |
CF Cash and cash equivalents | 123 610.00 | | 123 610.00 | 123 610.00 |
CJ TOTAL (II) | 154 647.00 | | 154 647.00 | 154 647.00 |
CO Grand total (0 to V) | 157 908.00 | 812.00 | 157 096.00 | 157 908.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 107 345.00 | | | 107 345.00 |
DL TOTAL (I) | 110 345.00 | | | 110 345.00 |
DX Trade payables and related accounts | 245.00 | | | 245.00 |
DY Tax and social security liabilities | 46 505.00 | | | 46 505.00 |
EC TOTAL (IV) | 46 750.00 | | | 46 750.00 |
EE Grand total (I to V) | 157 096.00 | | | 157 096.00 |
EG Accrued income and payables due within one year | 46 750.00 | | | 46 750.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 179 580.00 | |
FJ Net sales | | | 179 580.00 | |
FR Total operating income (I) | | | 179 581.00 | |
FW Other purchases and external expenses | | | 31 920.00 | |
FX Taxes, duties, and similar payments | | | 155.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 812.00 | |
GF Total Operating Expenses (II) | | | 32 888.00 | |
GG - OPERATING RESULT (I - II) | | | 146 692.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 146 692.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 39 347.00 | | | 39 347.00 |
HL TOTAL REVENUE (I + III + V + VII) | 179 581.00 | | | 179 581.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 72 235.00 | | | 72 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 107 345.00 | | | 107 345.00 |
| |
| 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 | 3 261.00 | | | 3 261.00 |
I4 DECREASES Grand Total | | | 3 261.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 261.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 261.00 | | | 3 261.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 812.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 812.00 | | |
| |
| 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 | 245.00 | 245.00 | | 245.00 |
8E Income Taxes | 39 347.00 | 39 347.00 | | 39 347.00 |
UX Other trade receivables | 30 996.00 | | | 30 996.00 |
VB VAT | 41.00 | | | 41.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 31 037.00 | 31 037.00 | | 31 037.00 |
VW VAT | 7 158.00 | 7 158.00 | | 7 158.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 750.00 | 46 750.00 | | 46 750.00 |
