| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 573.00 | 894.00 | 3 679.00 | 4 573.00 |
BJ TOTAL (I) | 4 573.00 | 894.00 | 3 679.00 | 4 573.00 |
BX Customers and related accounts | 4 272.00 | | 4 272.00 | 4 272.00 |
BZ Other receivables | 263.00 | | 263.00 | 263.00 |
CF Cash and cash equivalents | 38 037.00 | | 38 037.00 | 38 037.00 |
CJ TOTAL (II) | 42 572.00 | | 42 572.00 | 42 572.00 |
CO Grand total (0 to V) | 47 145.00 | 894.00 | 46 251.00 | 47 145.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 20 499.00 | | | 20 499.00 |
DL TOTAL (I) | 23 499.00 | | | 23 499.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 140.00 | | | 10 140.00 |
DX Trade payables and related accounts | 1 580.00 | | | 1 580.00 |
DY Tax and social security liabilities | 4 447.00 | | | 4 447.00 |
EB Prepaid income (2) | 6 585.00 | | | 6 585.00 |
EC TOTAL (IV) | 22 752.00 | | | 22 752.00 |
EE Grand total (I to V) | 46 251.00 | | | 46 251.00 |
EG Accrued income and payables due within one year | 22 752.00 | | | 22 752.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 59 736.00 | | 59 736.00 | 59 736.00 |
FJ Net sales | 59 736.00 | | 59 736.00 | 59 736.00 |
FR Total operating income (I) | | | 59 736.00 | |
FU Purchases of raw materials and other supplies | | | 12 149.00 | |
FW Other purchases and external expenses | | | 22 076.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 894.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 35 120.00 | |
GG - OPERATING RESULT (I - II) | | | 24 616.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 616.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 425.00 | | | 425.00 |
HH Total exceptional expenses (VIII) | 425.00 | | | 425.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -425.00 | | | -425.00 |
HK Income tax | 3 692.00 | | | 3 692.00 |
HL TOTAL REVENUE (I + III + V + VII) | 59 736.00 | | | 59 736.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 237.00 | | | 39 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 20 499.00 | | | 20 499.00 |
| |
| 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 | | | 4 573.00 | |
I4 DECREASES Grand Total | | | 4 573.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 573.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 573.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 894.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 894.00 | | |
| |
| 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 | 1 580.00 | 1 580.00 | | 1 580.00 |
8E Income Taxes | 3 692.00 | 3 692.00 | | 3 692.00 |
8L Deferred income | 6 585.00 | 6 585.00 | | 6 585.00 |
UX Other trade receivables | 4 272.00 | 4 272.00 | | 4 272.00 |
VB VAT | 263.00 | 263.00 | | 263.00 |
VI Group and Associates | 10 140.00 | 10 140.00 | | 10 140.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 535.00 | 4 535.00 | | 4 535.00 |
VW VAT | 755.00 | 755.00 | | 755.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 752.00 | 22 752.00 | | 22 752.00 |
