| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 641.00 | 67.00 | 574.00 | 641.00 |
BJ TOTAL (I) | 1 641.00 | 67.00 | 1 574.00 | 1 641.00 |
BX Customers and related accounts | 11 340.00 | | 11 340.00 | 11 340.00 |
BZ Other receivables | 36.00 | | 36.00 | 36.00 |
CF Cash and cash equivalents | 39 298.00 | | 39 298.00 | 39 298.00 |
CJ TOTAL (II) | 50 674.00 | | 50 674.00 | 50 674.00 |
CO Grand total (0 to V) | 52 315.00 | 67.00 | 52 248.00 | 52 315.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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) | 34 898.00 | | | 34 898.00 |
DL TOTAL (I) | 35 898.00 | | | 35 898.00 |
DV Miscellaneous Loans and Financial Debts (4) | 689.00 | | | 689.00 |
DX Trade payables and related accounts | 218.00 | | | 218.00 |
DY Tax and social security liabilities | 15 443.00 | | | 15 443.00 |
EC TOTAL (IV) | 16 351.00 | | | 16 351.00 |
EE Grand total (I to V) | 52 248.00 | | | 52 248.00 |
EG Accrued income and payables due within one year | 16 351.00 | | | 16 351.00 |
EI Including equity loans | 689.00 | | | 689.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 55 230.00 | | 55 230.00 | 55 230.00 |
FJ Net sales | 55 230.00 | | 55 230.00 | 55 230.00 |
FR Total operating income (I) | | | 55 230.00 | |
FW Other purchases and external expenses | | | 11 993.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 67.00 | |
GF Total Operating Expenses (II) | | | 12 060.00 | |
GG - OPERATING RESULT (I - II) | | | 43 170.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 43 170.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 8 272.00 | | | 8 272.00 |
HL TOTAL REVENUE (I + III + V + VII) | 55 230.00 | | | 55 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 332.00 | | | 20 332.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 34 898.00 | | | 34 898.00 |
| |
| 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 | | | 1 641.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 641.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 641.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 641.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 67.00 | | | 67.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 67.00 | | | 67.00 |
| |
| 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 | 218.00 | 218.00 | | 218.00 |
8E Income Taxes | 8 272.00 | 8 272.00 | | 8 272.00 |
UX Other trade receivables | 11 340.00 | 11 340.00 | | 11 340.00 |
VB VAT | 36.00 | 36.00 | | 36.00 |
VI Group and Associates | 689.00 | 689.00 | | 689.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 376.00 | 11 376.00 | | 11 376.00 |
VW VAT | 7 171.00 | 7 171.00 | | 7 171.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 351.00 | 16 351.00 | | 16 351.00 |
