| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 642.00 | 395.00 | 247.00 | 642.00 |
BJ TOTAL (I) | 642.00 | 395.00 | 247.00 | 642.00 |
BV Advances and down payments on orders | 600.00 | | 600.00 | 600.00 |
BZ Other receivables | 4 130.00 | | 4 130.00 | 4 130.00 |
CF Cash and cash equivalents | 135 024.00 | | 135 024.00 | 135 024.00 |
CJ TOTAL (II) | 139 754.00 | | 139 754.00 | 139 754.00 |
CO Grand total (0 to V) | 140 395.00 | 395.00 | 140 000.00 | 140 395.00 |
| |
| 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) | 104 643.00 | | | 104 643.00 |
DL TOTAL (I) | 105 643.00 | | | 105 643.00 |
DX Trade payables and related accounts | 5 940.00 | | | 5 940.00 |
DY Tax and social security liabilities | 28 417.00 | | | 28 417.00 |
EC TOTAL (IV) | 34 357.00 | | | 34 357.00 |
EE Grand total (I to V) | 140 000.00 | | | 140 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 171 439.00 | 171 439.00 | |
FJ Net sales | | 171 439.00 | 171 439.00 | |
FR Total operating income (I) | | | 171 439.00 | |
FW Other purchases and external expenses | | | 37 911.00 | |
FZ Social Security Contributions | | | 59.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 395.00 | |
GF Total Operating Expenses (II) | | | 38 365.00 | |
GG - OPERATING RESULT (I - II) | | | 133 074.00 | |
GS Negative differences of foreign exchange | | | 14.00 | |
GU Total financial expenses (VI) | | | 14.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -14.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 133 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 28 417.00 | | | 28 417.00 |
HL TOTAL REVENUE (I + III + V + VII) | 171 439.00 | | | 171 439.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 66 796.00 | | | 66 796.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 104 643.00 | | | 104 643.00 |
| |
| 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 | | | 642.00 | |
I4 DECREASES Grand Total | | | 642.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 642.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 642.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 395.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 395.00 | | |
| |
| 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 | 5 940.00 | 5 940.00 | | 5 940.00 |
8E Income Taxes | 28 417.00 | 28 417.00 | | 28 417.00 |
VB VAT | 4 130.00 | 4 130.00 | | 4 130.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 130.00 | 4 130.00 | | 4 130.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 357.00 | 34 357.00 | | 34 357.00 |
