| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 915.00 | 371.00 | 544.00 | 915.00 |
BJ TOTAL (I) | 915.00 | 371.00 | 544.00 | 915.00 |
BX Customers and related accounts | 26 940.00 | | 26 940.00 | 26 940.00 |
CF Cash and cash equivalents | 184 221.00 | | 184 221.00 | 184 221.00 |
CJ TOTAL (II) | 211 161.00 | | 211 161.00 | 211 161.00 |
CO Grand total (0 to V) | 212 076.00 | 371.00 | 211 705.00 | 212 076.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130 454.00 | | | 130 454.00 |
DL TOTAL (I) | 131 454.00 | | | 131 454.00 |
DV Miscellaneous Loans and Financial Debts (4) | 601.00 | | | 601.00 |
DX Trade payables and related accounts | 352.00 | | | 352.00 |
DY Tax and social security liabilities | 78 317.00 | | | 78 317.00 |
EA Other liabilities | 950.00 | | | 950.00 |
EC TOTAL (IV) | 80 250.00 | | | 80 250.00 |
EE Grand total (I to V) | 211 705.00 | | | 211 705.00 |
EG Accrued income and payables due within one year | 80 250.00 | | | 80 250.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 253 749.00 | | 253 749.00 | 253 749.00 |
FJ Net sales | 253 749.00 | | 253 749.00 | 253 749.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 253 755.00 | |
FW Other purchases and external expenses | | | 29 777.00 | |
FX Taxes, duties, and similar payments | | | 428.00 | |
FY Salaries and Wages | | | 27 302.00 | |
FZ Social Security Contributions | | | 10 672.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 371.00 | |
GE Other Expenses | | | 9.00 | |
GF Total Operating Expenses (II) | | | 68 560.00 | |
GG - OPERATING RESULT (I - II) | | | 185 195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 185 195.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 54 741.00 | | | 54 741.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 755.00 | | | 253 755.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 123 301.00 | | | 123 301.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130 454.00 | | | 130 454.00 |
| |
| 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 | | | 915.00 | |
I4 DECREASES Grand Total | | | 915.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 915.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 915.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 371.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 371.00 | | |
