| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 11 557.00 | 4 302.00 | 7 255.00 | 11 557.00 |
BJ TOTAL (I) | 11 557.00 | 4 302.00 | 7 255.00 | 11 557.00 |
BL Raw materials, supplies | 1 940.00 | | 1 940.00 | 1 940.00 |
BX Customers and related accounts | 19 486.00 | | 19 486.00 | 19 486.00 |
CF Cash and cash equivalents | 50 142.00 | | 50 142.00 | 50 142.00 |
CJ TOTAL (II) | 71 568.00 | | 71 568.00 | 71 568.00 |
CO Grand total (0 to V) | 83 124.00 | 4 302.00 | 78 822.00 | 83 124.00 |
| |
| 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) | 47 167.00 | | | 47 167.00 |
DL TOTAL (I) | 48 167.00 | | | 48 167.00 |
DV Miscellaneous Loans and Financial Debts (4) | 12 307.00 | | | 12 307.00 |
DX Trade payables and related accounts | 4 015.00 | | | 4 015.00 |
DY Tax and social security liabilities | 14 334.00 | | | 14 334.00 |
EC TOTAL (IV) | 30 656.00 | | | 30 656.00 |
EE Grand total (I to V) | 78 822.00 | | | 78 822.00 |
EG Accrued income and payables due within one year | 30 656.00 | | | 30 656.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 110 247.00 | | 110 247.00 | 110 247.00 |
FJ Net sales | 110 247.00 | | 110 247.00 | 110 247.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 110 248.00 | |
FU Purchases of raw materials and other supplies | | | 13 535.00 | |
FV Inventory change (raw materials and supplies) | | | -1 940.00 | |
FW Other purchases and external expenses | | | 35 692.00 | |
FX Taxes, duties, and similar payments | | | 1 130.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 302.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 52 720.00 | |
GG - OPERATING RESULT (I - II) | | | 57 528.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 57 528.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 10 326.00 | | | 10 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 110 248.00 | | | 110 248.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 081.00 | | | 63 081.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 47 167.00 | | | 47 167.00 |
| |
| 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 | | | 11 557.00 | |
I4 DECREASES Grand Total | | | 11 557.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 11 557.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 11 557.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 302.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 302.00 | | |
| |
| 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 | 4 015.00 | 4 015.00 | | 4 015.00 |
8E Income Taxes | 10 326.00 | 10 326.00 | | 10 326.00 |
UX Other trade receivables | 19 486.00 | 19 486.00 | | 19 486.00 |
VI Group and Associates | 12 307.00 | 12 307.00 | | 12 307.00 |
VQ Other Taxes, Duties, and Similar Debts | 720.00 | 720.00 | | 720.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 19 486.00 | 19 486.00 | | 19 486.00 |
VW VAT | 3 288.00 | 3 288.00 | | 3 288.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 656.00 | 30 656.00 | | 30 656.00 |
