| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 437.00 | 24.00 | 2 413.00 | 2 437.00 |
BJ TOTAL (I) | 2 437.00 | 24.00 | 2 413.00 | 2 437.00 |
BZ Other receivables | 808.00 | | 808.00 | 808.00 |
CF Cash and cash equivalents | 35 983.00 | | 35 983.00 | 35 983.00 |
CJ TOTAL (II) | 36 791.00 | | 36 791.00 | 36 791.00 |
CO Grand total (0 to V) | 39 229.00 | 24.00 | 39 205.00 | 39 229.00 |
| |
| 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) | 19 721.00 | | | 19 721.00 |
DL TOTAL (I) | 20 721.00 | | | 20 721.00 |
DX Trade payables and related accounts | 1 945.00 | | | 1 945.00 |
DY Tax and social security liabilities | 11 741.00 | | | 11 741.00 |
EA Other liabilities | 4 798.00 | | | 4 798.00 |
EC TOTAL (IV) | 18 484.00 | | | 18 484.00 |
EE Grand total (I to V) | 39 205.00 | | | 39 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 33 115.00 | | 33 115.00 | 33 115.00 |
FJ Net sales | 33 115.00 | | 33 115.00 | 33 115.00 |
FR Total operating income (I) | | | 33 115.00 | |
FW Other purchases and external expenses | | | 7 987.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 24.00 | |
GF Total Operating Expenses (II) | | | 8 011.00 | |
GG - OPERATING RESULT (I - II) | | | 25 104.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 383.00 | | | 5 383.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 115.00 | | | 33 115.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 394.00 | | | 13 394.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 721.00 | | | 19 721.00 |
| |
| 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 | | | 2 437.00 | |
I4 DECREASES Grand Total | | | 2 437.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 437.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 437.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 24.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 24.00 | | |
| |
| 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 | 1 945.00 | 1 945.00 | | 1 945.00 |
8E Income Taxes | 5 383.00 | 5 383.00 | | 5 383.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 798.00 | 4 798.00 | | 4 798.00 |
VB VAT | 321.00 | | | 321.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 487.00 | | | 487.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 808.00 | 808.00 | | 808.00 |
VW VAT | 6 358.00 | 6 358.00 | | 6 358.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 484.00 | 18 484.00 | | 18 484.00 |
