| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 660.00 | | 660.00 | 660.00 |
BX Customers and related accounts | 23 200.00 | | 23 200.00 | 23 200.00 |
BZ Other receivables | 4 065.00 | | 4 065.00 | 4 065.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 36 843.00 | | 36 843.00 | 36 843.00 |
CJ TOTAL (II) | 64 123.00 | | 64 123.00 | 64 123.00 |
CO Grand total (0 to V) | 64 783.00 | | 64 783.00 | 64 783.00 |
CU Other investments | 660.00 | | 660.00 | 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DD Legal reserve (1) | 300.00 | | | 300.00 |
DG Other reserves | 194.00 | | | 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 33 674.00 | | | 33 674.00 |
DL TOTAL (I) | 37 169.00 | | | 37 169.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 029.00 | | | 2 029.00 |
DX Trade payables and related accounts | 47.00 | | | 47.00 |
DY Tax and social security liabilities | 25 537.00 | | | 25 537.00 |
EC TOTAL (IV) | 27 614.00 | | | 27 614.00 |
EE Grand total (I to V) | 64 783.00 | | | 64 783.00 |
EG Accrued income and payables due within one year | 27 614.00 | | | 27 614.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 72 000.00 | | 72 000.00 | 72 000.00 |
FJ Net sales | 72 000.00 | | 72 000.00 | 72 000.00 |
FR Total operating income (I) | | | 72 000.00 | |
FW Other purchases and external expenses | | | 2 459.00 | |
FX Taxes, duties, and similar payments | | | 330.00 | |
FY Salaries and Wages | | | 25 200.00 | |
FZ Social Security Contributions | | | 9 132.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 37 123.00 | |
GG - OPERATING RESULT (I - II) | | | 34 877.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 4 058.00 | |
GP Total financial income (V) | | | 4 058.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 4 058.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 935.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 261.00 | | | 5 261.00 |
HL TOTAL REVENUE (I + III + V + VII) | 76 059.00 | | | 76 059.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 384.00 | | | 42 384.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 674.00 | | | 33 674.00 |
| |
| 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 | 660.00 | | | 660.00 |
I3 DECREASES Total Financial Fixed Assets | | | 660.00 | |
I4 DECREASES Grand Total | | | 660.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 660.00 | | | 660.00 |
| |
| 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 | 47.00 | 47.00 | | 47.00 |
8D Social Security and Other Social Organizations | 25 538.00 | 25 538.00 | | 25 538.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 029.00 | 2 029.00 | | 2 029.00 |
UX Other trade receivables | 4 066.00 | 4 066.00 | | 4 066.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 23 200.00 | 23 200.00 | | 23 200.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 266.00 | 27 266.00 | | 27 266.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 27 614.00 | 27 614.00 | | 27 614.00 |
