| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 843.00 | 822.00 | 20.00 | 843.00 |
AR Technical installations, industrial equipment and tools | 48 500.00 | 9 646.00 | 38 854.00 | 48 500.00 |
BJ TOTAL (I) | 49 343.00 | 10 469.00 | 38 874.00 | 49 343.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 895.00 | | 895.00 | 895.00 |
CF Cash and cash equivalents | 39 716.00 | | 39 716.00 | 39 716.00 |
CH Prepaid expenses | 37.00 | | 37.00 | 37.00 |
CJ TOTAL (II) | 40 649.00 | | 40 649.00 | 40 649.00 |
CO Grand total (0 to V) | 89 991.00 | 10 469.00 | 79 523.00 | 89 991.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 26 300.00 | | | 26 300.00 |
DH Retained earnings | 24.00 | | | 24.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 32 773.00 | 26 424.00 | | 32 773.00 |
DL TOTAL (I) | 60 198.00 | 27 424.00 | | 60 198.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 211.00 | 66 411.00 | | 8 211.00 |
DX Trade payables and related accounts | 2 880.00 | 3 720.00 | | 2 880.00 |
DY Tax and social security liabilities | 8 234.00 | 4 663.00 | | 8 234.00 |
EC TOTAL (IV) | 19 325.00 | 74 794.00 | | 19 325.00 |
EE Grand total (I to V) | 79 523.00 | 102 218.00 | | 79 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 520.00 | | 47 520.00 | 47 520.00 |
FJ Net sales | 47 520.00 | | 47 520.00 | 47 520.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 47 520.00 | |
FW Other purchases and external expenses | | | 3 492.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 5 271.00 | |
GF Total Operating Expenses (II) | | | 8 844.00 | |
GG - OPERATING RESULT (I - II) | | | 38 676.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 38 676.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 903.00 | 4 663.00 | | 5 903.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 520.00 | 39 601.00 | | 47 520.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 747.00 | 13 176.00 | | 14 747.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 32 773.00 | 26 424.00 | | 32 773.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 8 211.00 | 8 211.00 | | 8 211.00 |
8B Suppliers and Related Accounts | 2 880.00 | 2 880.00 | | 2 880.00 |
8D Social Security and Other Social Organizations | 8 234.00 | 8 234.00 | | 8 234.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 932.00 | 932.00 | | 932.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 325.00 | 19 325.00 | | 19 325.00 |
