| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 716.00 | | 716.00 | 716.00 |
CF Cash and cash equivalents | 137 626.00 | | 137 626.00 | 137 626.00 |
CH Prepaid expenses | 3 979.00 | | 3 979.00 | 3 979.00 |
CJ TOTAL (II) | 142 321.00 | | 142 321.00 | 142 321.00 |
CO Grand total (0 to V) | 142 321.00 | | 142 321.00 | 142 321.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 45 000.00 | 45 000.00 | | 45 000.00 |
DD Legal reserve (1) | 450.00 | 450.00 | | 450.00 |
DH Retained earnings | 73 006.00 | 53 605.00 | | 73 006.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 21 655.00 | 23 901.00 | | 21 655.00 |
DL TOTAL (I) | 140 111.00 | 122 956.00 | | 140 111.00 |
DV Miscellaneous Loans and Financial Debts (4) | 746.00 | 1.00 | | 746.00 |
DX Trade payables and related accounts | 1 440.00 | 600.00 | | 1 440.00 |
DY Tax and social security liabilities | 24.00 | 1 017.00 | | 24.00 |
EC TOTAL (IV) | 2 210.00 | 1 618.00 | | 2 210.00 |
EE Grand total (I to V) | 142 321.00 | 124 573.00 | | 142 321.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 000.00 | | 50 000.00 | 50 000.00 |
FJ Net sales | 50 000.00 | | 50 000.00 | 50 000.00 |
FR Total operating income (I) | | | 50 000.00 | |
FW Other purchases and external expenses | | | 23 685.00 | |
FX Taxes, duties, and similar payments | | | 422.00 | |
FZ Social Security Contributions | | | 566.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 24 673.00 | |
GG - OPERATING RESULT (I - II) | | | 25 328.00 | |
GL Other interest and similar income | | | 150.00 | |
GP Total financial income (V) | | | 150.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 150.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 477.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 822.00 | 4 218.00 | | 3 822.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 150.00 | 50 276.00 | | 50 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 495.00 | 26 376.00 | | 28 495.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 21 655.00 | 23 901.00 | | 21 655.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 24.00 | 24.00 | | 24.00 |
VB VAT | 322.00 | | | 322.00 |
VI Group and Associates | 746.00 | 746.00 | | 746.00 |
VM Income taxes | 394.00 | | | 394.00 |
VS Prepaid expenses | 3 979.00 | | | 3 979.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 695.00 | 4 695.00 | | 4 695.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 210.00 | 2 210.00 | | 2 210.00 |
