| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 158.00 | 54.00 | 1 105.00 | 1 158.00 |
BJ TOTAL (I) | 1 158.00 | 54.00 | 1 105.00 | 1 158.00 |
BZ Other receivables | 1 214.00 | | 1 214.00 | 1 214.00 |
CF Cash and cash equivalents | 41 916.00 | | 41 916.00 | 41 916.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 43 130.00 | | 43 130.00 | 43 130.00 |
CO Grand total (0 to V) | 44 288.00 | 54.00 | 44 235.00 | 44 288.00 |
| |
| 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) | 31 776.00 | | | 31 776.00 |
DL TOTAL (I) | 34 776.00 | | | 34 776.00 |
DV Miscellaneous Loans and Financial Debts (4) | 388.00 | | | 388.00 |
DX Trade payables and related accounts | 3 001.00 | | | 3 001.00 |
DY Tax and social security liabilities | 5 608.00 | | | 5 608.00 |
EA Other liabilities | 462.00 | | | 462.00 |
EC TOTAL (IV) | 9 459.00 | | | 9 459.00 |
EE Grand total (I to V) | 44 235.00 | | | 44 235.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 040.00 | | 47 040.00 | 47 040.00 |
FJ Net sales | 47 040.00 | | 47 040.00 | 47 040.00 |
FR Total operating income (I) | | | 47 040.00 | |
FW Other purchases and external expenses | | | 6 959.00 | |
FX Taxes, duties, and similar payments | | | 541.00 | |
FY Salaries and Wages | | | 2 102.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 54.00 | |
GF Total Operating Expenses (II) | | | 9 656.00 | |
GG - OPERATING RESULT (I - II) | | | 37 384.00 | |
GK Income from other securities and fixed asset receivables | | | 6.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 384.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 608.00 | | | 5 608.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 040.00 | | | 47 040.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 264.00 | | | 15 264.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 776.00 | | | 31 776.00 |
| |
| 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 | 1 158.00 | | | 1 158.00 |
I4 DECREASES Grand Total | 1 158.00 | | | 1 158.00 |
IY DECREASES Total Tangible Fixed Assets | 1 158.00 | | | 1 158.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 158.00 | | | 1 158.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 54.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 54.00 | | |
| |
| 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 | 3 001.00 | 3 001.00 | | 3 001.00 |
8E Income Taxes | 5 608.00 | 5 608.00 | | 5 608.00 |
8K Other liabilities (including liabilities related to repo transactions) | 462.00 | 462.00 | | 462.00 |
VB VAT | 1 214.00 | 1 214.00 | | 1 214.00 |
VI Group and Associates | 388.00 | 388.00 | | 388.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 214.00 | 1 214.00 | | 1 214.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 459.00 | 9 459.00 | | 9 459.00 |
