| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 2 396.00 | 676.00 | 1 720.00 | 2 396.00 |
BJ TOTAL (I) | 7 396.00 | 676.00 | 6 720.00 | 7 396.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 708.00 | | 2 708.00 | 2 708.00 |
CF Cash and cash equivalents | 102 928.00 | | 102 928.00 | 102 928.00 |
CJ TOTAL (II) | 105 636.00 | | 105 636.00 | 105 636.00 |
CO Grand total (0 to V) | 113 032.00 | 676.00 | 112 356.00 | 113 032.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DD Legal reserve (1) | 1 000.00 | 1 000.00 | | 1 000.00 |
DG Other reserves | 40 203.00 | 7 872.00 | | 40 203.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 48 089.00 | 32 331.00 | | 48 089.00 |
DL TOTAL (I) | 99 292.00 | 51 203.00 | | 99 292.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 145.00 | 8 531.00 | | 3 145.00 |
DX Trade payables and related accounts | 2 400.00 | 15 700.00 | | 2 400.00 |
DY Tax and social security liabilities | 5 668.00 | 10 892.00 | | 5 668.00 |
EB Prepaid income (2) | 1 850.00 | | | 1 850.00 |
EC TOTAL (IV) | 13 063.00 | 35 123.00 | | 13 063.00 |
EE Grand total (I to V) | 112 356.00 | 86 326.00 | | 112 356.00 |
EG Accrued income and payables due within one year | 13 063.00 | 35 123.00 | | 13 063.00 |
EI Including equity loans | 3 145.00 | | | 3 145.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 817.00 | | 114 817.00 | 114 817.00 |
FJ Net sales | 114 817.00 | | 114 817.00 | 114 817.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 500.00 | |
FQ Other income | | | 15.00 | |
FR Total operating income (I) | | | 115 332.00 | |
FW Other purchases and external expenses | | | 54 900.00 | |
FX Taxes, duties, and similar payments | | | 361.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 479.00 | |
GE Other Expenses | | | 128.00 | |
GF Total Operating Expenses (II) | | | 55 869.00 | |
GG - OPERATING RESULT (I - II) | | | 59 462.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 59 462.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 11 373.00 | 5 706.00 | | 11 373.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 332.00 | 83 874.00 | | 115 332.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 67 242.00 | 51 543.00 | | 67 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 48 089.00 | 32 331.00 | | 48 089.00 |
| |
| 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 | 7 396.00 | | | 7 396.00 |
I4 DECREASES Grand Total | | | 7 396.00 | |
IO DECREASES Total including other intangible assets | | | 5 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 396.00 | |
KD ACQUISITIONS Total including other intangible assets | 5 000.00 | | | 5 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 396.00 | | | 2 396.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 197.00 | 479.00 | | 197.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 197.00 | 479.00 | | 197.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8E Income Taxes | 5 668.00 | 5 668.00 | | 5 668.00 |
8L Deferred income | 1 850.00 | 1 850.00 | | 1 850.00 |
VB VAT | 2 678.00 | | | 2 678.00 |
VI Group and Associates | 3 145.00 | 3 145.00 | | 3 145.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 30.00 | | | 30.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 708.00 | 2 708.00 | | 2 708.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 063.00 | 13 063.00 | | 13 063.00 |
