| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 5 166.00 | | 5 166.00 | 5 166.00 |
BZ Other receivables | 5 010.00 | | 5 010.00 | 5 010.00 |
CD Marketable securities | 43 427.00 | | 43 427.00 | 43 427.00 |
CF Cash and cash equivalents | 22 679.00 | | 22 679.00 | 22 679.00 |
CJ TOTAL (II) | 76 283.00 | | 76 283.00 | 76 283.00 |
CO Grand total (0 to V) | 76 283.00 | | 76 283.00 | 76 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 24 269.00 | 20 754.00 | | 24 269.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 090.00 | 13 514.00 | | 5 090.00 |
DL TOTAL (I) | 34 859.00 | 39 769.00 | | 34 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 38 808.00 | 16 718.00 | | 38 808.00 |
DX Trade payables and related accounts | 663.00 | | | 663.00 |
DY Tax and social security liabilities | 1 951.00 | -4 142.00 | | 1 951.00 |
EC TOTAL (IV) | 41 424.00 | 12 575.00 | | 41 424.00 |
EE Grand total (I to V) | 76 283.00 | 52 344.00 | | 76 283.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 100 147.00 | |
FJ Net sales | | | 100 147.00 | |
FR Total operating income (I) | | | 100 147.00 | |
FW Other purchases and external expenses | | | 14 495.00 | |
FX Taxes, duties, and similar payments | | | 368.00 | |
FY Salaries and Wages | | | 50 600.00 | |
FZ Social Security Contributions | | | 28 480.00 | |
GF Total Operating Expenses (II) | | | 93 943.00 | |
GG - OPERATING RESULT (I - II) | | | 6 204.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 21.00 | |
GP Total financial income (V) | | | 21.00 | |
GR Interest and similar expenses | | | 149.00 | |
GU Total financial expenses (VI) | | | 149.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -128.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 986.00 | 2 638.00 | | 986.00 |
HL TOTAL REVENUE (I + III + V + VII) | 100 169.00 | 71 700.00 | | 100 169.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 95 079.00 | 58 185.00 | | 95 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 090.00 | 13 514.00 | | 5 090.00 |
| |
| 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 | 663.00 | 663.00 | | 663.00 |
UX Other trade receivables | 5 166.00 | | | 5 166.00 |
UZ Social Security, other social security organizations | 160.00 | | | 160.00 |
VB VAT | 399.00 | | | 399.00 |
VI Group and Associates | 38 808.00 | 38 808.00 | | 38 808.00 |
VM Income taxes | 4 451.00 | | | 4 451.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 104.00 | 1 104.00 | | 1 104.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 176.00 | 10 176.00 | | 10 176.00 |
VW VAT | 847.00 | 847.00 | | 847.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 41 424.00 | 41 424.00 | | 41 424.00 |
