| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 200.00 | 101.00 | 1 099.00 | 1 200.00 |
BJ TOTAL (I) | 1 200.00 | 101.00 | 1 099.00 | 1 200.00 |
BX Customers and related accounts | 4 769.00 | | 4 769.00 | 4 769.00 |
BZ Other receivables | 16.00 | | 16.00 | 16.00 |
CF Cash and cash equivalents | 43 709.00 | | 43 709.00 | 43 709.00 |
CJ TOTAL (II) | 48 493.00 | | 48 493.00 | 48 493.00 |
CO Grand total (0 to V) | 49 693.00 | 101.00 | 49 593.00 | 49 693.00 |
| |
| 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) | 32 353.00 | | | 32 353.00 |
DL TOTAL (I) | 33 353.00 | | | 33 353.00 |
DX Trade payables and related accounts | 2 350.00 | | | 2 350.00 |
DY Tax and social security liabilities | 9 486.00 | | | 9 486.00 |
EA Other liabilities | 4 403.00 | | | 4 403.00 |
EC TOTAL (IV) | 16 239.00 | | | 16 239.00 |
EE Grand total (I to V) | 49 593.00 | | | 49 593.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 114 710.00 | | 114 710.00 | 114 710.00 |
FJ Net sales | 114 710.00 | | 114 710.00 | 114 710.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 114 711.00 | |
FW Other purchases and external expenses | | | 76 165.00 | |
FX Taxes, duties, and similar payments | | | 341.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 101.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 76 609.00 | |
GG - OPERATING RESULT (I - II) | | | 38 102.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 102.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 34.00 | | | 34.00 |
HH Total exceptional expenses (VIII) | 34.00 | | | 34.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -34.00 | | | -34.00 |
HK Income tax | 5 715.00 | | | 5 715.00 |
HL TOTAL REVENUE (I + III + V + VII) | 114 711.00 | | | 114 711.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 82 358.00 | | | 82 358.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 353.00 | | | 32 353.00 |
| |
| 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 | | | 1 200.00 | |
I4 DECREASES Grand Total | | | 1 200.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 200.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 200.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 101.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 101.00 | | |
| |
| 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 | 2 350.00 | 2 350.00 | | 2 350.00 |
8E Income Taxes | 5 715.00 | 5 715.00 | | 5 715.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 403.00 | 4 403.00 | | 4 403.00 |
UX Other trade receivables | 4 769.00 | | | 4 769.00 |
VB VAT | 16.00 | | | 16.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 785.00 | 4 785.00 | | 4 785.00 |
VW VAT | 3 771.00 | 3 771.00 | | 3 771.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 239.00 | 16 239.00 | | 16 239.00 |
