| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 28 320.00 | | 28 320.00 | 28 320.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 26 576.00 | | 26 576.00 | 26 576.00 |
CJ TOTAL (II) | 54 896.00 | | 54 896.00 | 54 896.00 |
CO Grand total (0 to V) | 54 896.00 | | 54 896.00 | 54 896.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | 1 500.00 | | 1 500.00 |
DD Legal reserve (1) | 150.00 | | | 150.00 |
DG Other reserves | 11 000.00 | | | 11 000.00 |
DH Retained earnings | 138.00 | 5 321.00 | | 138.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 465.00 | 5 967.00 | | 31 465.00 |
DL TOTAL (I) | 44 254.00 | 12 788.00 | | 44 254.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 2 999.00 | | |
DX Trade payables and related accounts | 85.00 | 700.00 | | 85.00 |
DY Tax and social security liabilities | 10 556.00 | 1 193.00 | | 10 556.00 |
EC TOTAL (IV) | 10 641.00 | 4 892.00 | | 10 641.00 |
EE Grand total (I to V) | 54 896.00 | 17 680.00 | | 54 896.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 40 950.00 | | 40 950.00 | 40 950.00 |
FJ Net sales | 40 950.00 | | 40 950.00 | 40 950.00 |
FR Total operating income (I) | | | 40 950.00 | |
FW Other purchases and external expenses | | | 3 285.00 | |
FX Taxes, duties, and similar payments | | | 465.00 | |
GF Total Operating Expenses (II) | | | 3 750.00 | |
GG - OPERATING RESULT (I - II) | | | 37 200.00 | |
GR Interest and similar expenses | | | 181.00 | |
GU Total financial expenses (VI) | | | 181.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -181.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 37 018.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 553.00 | 1 053.00 | | 5 553.00 |
HL TOTAL REVENUE (I + III + V + VII) | 40 950.00 | 8 400.00 | | 40 950.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 485.00 | 2 433.00 | | 9 485.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 465.00 | 5 967.00 | | 31 465.00 |
| |
| 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 | 86.00 | 86.00 | | 86.00 |
8E Income Taxes | 5 553.00 | 5 553.00 | | 5 553.00 |
UX Other trade receivables | 28 320.00 | | | 28 320.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 320.00 | 28 320.00 | | 28 320.00 |
VW VAT | 5 003.00 | 5 003.00 | | 5 003.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 642.00 | 10 642.00 | | 10 642.00 |
