| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 53 226.00 | | 53 226.00 | 53 226.00 |
BZ Other receivables | 1 706.00 | | 1 706.00 | 1 706.00 |
CF Cash and cash equivalents | 35 162.00 | | 35 162.00 | 35 162.00 |
CJ TOTAL (II) | 90 094.00 | | 90 094.00 | 90 094.00 |
CO Grand total (0 to V) | 90 094.00 | | 90 094.00 | 90 094.00 |
| |
| 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) | 16 926.00 | | | 16 926.00 |
DL TOTAL (I) | 17 926.00 | | | 17 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 178.00 | | | 1 178.00 |
DX Trade payables and related accounts | 28 101.00 | | | 28 101.00 |
DY Tax and social security liabilities | 30 389.00 | | | 30 389.00 |
EA Other liabilities | 12 500.00 | | | 12 500.00 |
EC TOTAL (IV) | 72 168.00 | | | 72 168.00 |
EE Grand total (I to V) | 90 094.00 | | | 90 094.00 |
EG Accrued income and payables due within one year | 72 168.00 | | | 72 168.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 103 230.00 | 20 500.00 | 123 730.00 | 103 230.00 |
FJ Net sales | 103 230.00 | 20 500.00 | 123 730.00 | 103 230.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 123 731.00 | |
FW Other purchases and external expenses | | | 34 297.00 | |
FX Taxes, duties, and similar payments | | | 4 568.00 | |
FY Salaries and Wages | | | 55 000.00 | |
FZ Social Security Contributions | | | 9 953.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 103 818.00 | |
GG - OPERATING RESULT (I - II) | | | 19 913.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 913.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 9 953.00 | | | 9 953.00 |
HK Income tax | 2 987.00 | | | 2 987.00 |
HL TOTAL REVENUE (I + III + V + VII) | 123 731.00 | | | 123 731.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 106 805.00 | | | 106 805.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 926.00 | | | 16 926.00 |
| |
| 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 | 28 101.00 | 28 101.00 | | 28 101.00 |
8D Social Security and Other Social Organizations | 13 348.00 | 13 348.00 | | 13 348.00 |
8E Income Taxes | 2 987.00 | 2 987.00 | | 2 987.00 |
8K Other liabilities (including liabilities related to repo transactions) | 12 500.00 | 12 500.00 | | 12 500.00 |
UX Other trade receivables | 53 226.00 | | | 53 226.00 |
VB VAT | 1 706.00 | | | 1 706.00 |
VI Group and Associates | 1 178.00 | 1 178.00 | | 1 178.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 54 932.00 | 54 932.00 | | 54 932.00 |
VW VAT | 14 054.00 | 14 054.00 | | 14 054.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 72 168.00 | 72 168.00 | | 72 168.00 |
