| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 646.00 | 179.00 | 466.00 | 646.00 |
BJ TOTAL (I) | 646.00 | 179.00 | 466.00 | 646.00 |
BX Customers and related accounts | 32 420.00 | | 32 420.00 | 32 420.00 |
BZ Other receivables | 2 381.00 | | 2 381.00 | 2 381.00 |
CF Cash and cash equivalents | 80 736.00 | | 80 736.00 | 80 736.00 |
CJ TOTAL (II) | 115 538.00 | | 115 538.00 | 115 538.00 |
CO Grand total (0 to V) | 116 184.00 | 179.00 | 116 005.00 | 116 184.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 74 439.00 | | | 74 439.00 |
DL TOTAL (I) | 76 439.00 | | | 76 439.00 |
DX Trade payables and related accounts | 4 395.00 | | | 4 395.00 |
DY Tax and social security liabilities | 35 169.00 | | | 35 169.00 |
EC TOTAL (IV) | 39 565.00 | | | 39 565.00 |
EE Grand total (I to V) | 116 005.00 | | | 116 005.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 813.00 | | 129 813.00 | 129 813.00 |
FJ Net sales | 129 813.00 | | 129 813.00 | 129 813.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 129 814.00 | |
FW Other purchases and external expenses | | | 28 186.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 179.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 28 367.00 | |
GG - OPERATING RESULT (I - II) | | | 101 447.00 | |
GL Other interest and similar income | | | 85.00 | |
GP Total financial income (V) | | | 85.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 85.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 101 532.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 27 093.00 | | | 27 093.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 900.00 | | | 129 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 460.00 | | | 55 460.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 439.00 | | | 74 439.00 |
| |
| 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 | | | 646.00 | |
I4 DECREASES Grand Total | | | 646.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 646.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 646.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 179.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 179.00 | | |
| |
| 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 | 4 396.00 | 4 396.00 | | 4 396.00 |
8E Income Taxes | 27 093.00 | 27 093.00 | | 27 093.00 |
UX Other trade receivables | 32 420.00 | | | 32 420.00 |
VB VAT | 2 382.00 | | | 2 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 802.00 | 34 802.00 | | 34 802.00 |
VW VAT | 8 076.00 | 8 076.00 | | 8 076.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 39 565.00 | 39 565.00 | | 39 565.00 |
