| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 083.00 | 69.00 | 2 014.00 | 2 083.00 |
BJ TOTAL (I) | 2 083.00 | 69.00 | 2 014.00 | 2 083.00 |
BZ Other receivables | 19 679.00 | | 19 679.00 | 19 679.00 |
CF Cash and cash equivalents | 12 560.00 | | 12 560.00 | 12 560.00 |
CJ TOTAL (II) | 32 238.00 | | 32 238.00 | 32 238.00 |
CO Grand total (0 to V) | 34 322.00 | 69.00 | 34 252.00 | 34 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 839.00 | | | 27 839.00 |
DL TOTAL (I) | 29 339.00 | | | 29 339.00 |
DY Tax and social security liabilities | 4 913.00 | | | 4 913.00 |
EC TOTAL (IV) | 4 913.00 | | | 4 913.00 |
EE Grand total (I to V) | 34 252.00 | | | 34 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 128.00 | | 80 128.00 | 80 128.00 |
FJ Net sales | 80 128.00 | | 80 128.00 | 80 128.00 |
FR Total operating income (I) | | | 80 128.00 | |
FW Other purchases and external expenses | | | 13 271.00 | |
FX Taxes, duties, and similar payments | | | 804.00 | |
FY Salaries and Wages | | | 20 432.00 | |
FZ Social Security Contributions | | | 12 800.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 69.00 | |
GF Total Operating Expenses (II) | | | 47 376.00 | |
GG - OPERATING RESULT (I - II) | | | 32 752.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 752.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 913.00 | | | 4 913.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 128.00 | | | 80 128.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 289.00 | | | 52 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 839.00 | | | 27 839.00 |
| |
| 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 | | | 2 083.00 | |
I4 DECREASES Grand Total | | | 2 083.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 083.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 083.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 69.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 69.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 4 913.00 | 4 913.00 | | 4 913.00 |
VB VAT | 1 752.00 | 1 752.00 | | 1 752.00 |
VC Group and associates | 17 926.00 | 17 926.00 | | 17 926.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 679.00 | 19 679.00 | | 19 679.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 913.00 | 4 913.00 | | 4 913.00 |
