| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 13 308.00 | | 13 308.00 | 13 308.00 |
BZ Other receivables | 2 555.00 | | 2 555.00 | 2 555.00 |
CF Cash and cash equivalents | 46 125.00 | | 46 125.00 | 46 125.00 |
CH Prepaid expenses | 198.00 | | 198.00 | 198.00 |
CJ TOTAL (II) | 62 187.00 | | 62 187.00 | 62 187.00 |
CO Grand total (0 to V) | 62 187.00 | | 62 187.00 | 62 187.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | | | 20 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 27 551.00 | | | 27 551.00 |
DL TOTAL (I) | 47 551.00 | | | 47 551.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | | | 5.00 |
DX Trade payables and related accounts | 4 650.00 | | | 4 650.00 |
DY Tax and social security liabilities | 9 979.00 | | | 9 979.00 |
EC TOTAL (IV) | 14 635.00 | | | 14 635.00 |
EE Grand total (I to V) | 62 187.00 | | | 62 187.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 80 142.00 | |
FJ Net sales | | | 80 142.00 | |
FR Total operating income (I) | | | 80 142.00 | |
FW Other purchases and external expenses | | | 44 922.00 | |
FX Taxes, duties, and similar payments | | | 473.00 | |
FY Salaries and Wages | | | 1 897.00 | |
FZ Social Security Contributions | | | 404.00 | |
GF Total Operating Expenses (II) | | | 47 697.00 | |
GG - OPERATING RESULT (I - II) | | | 32 444.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 32 464.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 62.00 | | | 62.00 |
HH Total exceptional expenses (VIII) | 62.00 | | | 62.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -62.00 | | | -62.00 |
HK Income tax | 4 851.00 | | | 4 851.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 162.00 | | | 80 162.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 610.00 | | | 52 610.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 27 551.00 | | | 27 551.00 |