| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | | | | |
BX Customers and related accounts | 112 731.00 | | 112 731.00 | 112 731.00 |
BZ Other receivables | 4 620.00 | | 4 620.00 | 4 620.00 |
CF Cash and cash equivalents | 3 005.00 | | 3 005.00 | 3 005.00 |
CJ TOTAL (II) | 120 356.00 | | 120 356.00 | 120 356.00 |
CO Grand total (0 to V) | 120 356.00 | | 120 356.00 | 120 356.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -17 926.00 | -7 541.00 | | -17 926.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 83 714.00 | -10 385.00 | | 83 714.00 |
DL TOTAL (I) | 70 788.00 | -12 926.00 | | 70 788.00 |
DV Miscellaneous Loans and Financial Debts (4) | 21 583.00 | 33 523.00 | | 21 583.00 |
DX Trade payables and related accounts | 4 017.00 | 11 779.00 | | 4 017.00 |
DY Tax and social security liabilities | 23 968.00 | | | 23 968.00 |
EC TOTAL (IV) | 49 568.00 | 45 302.00 | | 49 568.00 |
EE Grand total (I to V) | 120 356.00 | 32 376.00 | | 120 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 112 731.00 | |
FR Total operating income (I) | | | 112 731.00 | |
FW Other purchases and external expenses | | | 3 109.00 | |
FX Taxes, duties, and similar payments | | | 1 948.00 | |
GF Total Operating Expenses (II) | | | 5 057.00 | |
GG - OPERATING RESULT (I - II) | | | 107 674.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 107 674.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 176.00 | | | 176.00 |
HH Total exceptional expenses (VIII) | 176.00 | | | 176.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -176.00 | | | -176.00 |
HK Income tax | 23 784.00 | | | 23 784.00 |
HL TOTAL REVENUE (I + III + V + VII) | 112 731.00 | | | 112 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 29 017.00 | 10 385.00 | | 29 017.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 83 714.00 | -10 385.00 | | 83 714.00 |