| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 766.00 | 274.00 | 492.00 | 766.00 |
BJ TOTAL (I) | 766.00 | 274.00 | 492.00 | 766.00 |
BX Customers and related accounts | 18 240.00 | | 18 240.00 | 18 240.00 |
CF Cash and cash equivalents | 36 557.00 | | 36 557.00 | 36 557.00 |
CJ TOTAL (II) | 54 797.00 | | 54 797.00 | 54 797.00 |
CO Grand total (0 to V) | 55 564.00 | 274.00 | 55 290.00 | 55 564.00 |
| |
| 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) | 37 364.00 | | | 37 364.00 |
DL TOTAL (I) | 38 364.00 | | | 38 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 875.00 | | | 4 875.00 |
DY Tax and social security liabilities | 12 050.00 | | | 12 050.00 |
EC TOTAL (IV) | 16 925.00 | | | 16 925.00 |
EE Grand total (I to V) | 55 290.00 | | | 55 290.00 |
EG Accrued income and payables due within one year | 16 925.00 | | | 16 925.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 63 195.00 | | 63 195.00 | 63 195.00 |
FJ Net sales | 63 195.00 | | 63 195.00 | 63 195.00 |
FR Total operating income (I) | | | 63 195.00 | |
FW Other purchases and external expenses | | | 18 205.00 | |
FX Taxes, duties, and similar payments | | | 201.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 274.00 | |
GF Total Operating Expenses (II) | | | 18 680.00 | |
GG - OPERATING RESULT (I - II) | | | 44 515.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 44 515.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 7 151.00 | | | 7 151.00 |
HL TOTAL REVENUE (I + III + V + VII) | 63 195.00 | | | 63 195.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 831.00 | | | 25 831.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 37 364.00 | | | 37 364.00 |
| |
| 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 | | | 766.00 | |
I4 DECREASES Grand Total | | | 766.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 766.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 766.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 274.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 274.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 7 151.00 | 7 151.00 | | 7 151.00 |
UX Other trade receivables | 18 240.00 | 18 240.00 | | 18 240.00 |
VI Group and Associates | 4 875.00 | 4 875.00 | | 4 875.00 |
VQ Other Taxes, Duties, and Similar Debts | 201.00 | 201.00 | | 201.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 240.00 | 18 240.00 | | 18 240.00 |
VW VAT | 4 698.00 | 4 698.00 | | 4 698.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 925.00 | 16 925.00 | | 16 925.00 |
