| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 147.00 | | 147.00 | 147.00 |
BJ TOTAL (I) | 147.00 | | 147.00 | 147.00 |
BX Customers and related accounts | 20 534.00 | | 20 534.00 | 20 534.00 |
BZ Other receivables | 2 369.00 | | 2 369.00 | 2 369.00 |
CF Cash and cash equivalents | 106.00 | | 106.00 | 106.00 |
CJ TOTAL (II) | 23 009.00 | | 23 009.00 | 23 009.00 |
CO Grand total (0 to V) | 23 156.00 | | 23 156.00 | 23 156.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 200.00 | | | 1 200.00 |
DD Legal reserve (1) | 120.00 | | | 120.00 |
DG Other reserves | 10 054.00 | | | 10 054.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 846.00 | | | -1 846.00 |
DL TOTAL (I) | 9 528.00 | | | 9 528.00 |
DY Tax and social security liabilities | 13 061.00 | | | 13 061.00 |
EA Other liabilities | 567.00 | | | 567.00 |
EC TOTAL (IV) | 13 629.00 | | | 13 629.00 |
EE Grand total (I to V) | 23 156.00 | | | 23 156.00 |
EG Accrued income and payables due within one year | 13 629.00 | | | 13 629.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 51 584.00 | | 51 584.00 | 51 584.00 |
FJ Net sales | 51 584.00 | | 51 584.00 | 51 584.00 |
FR Total operating income (I) | | | 51 584.00 | |
FW Other purchases and external expenses | | | 1 218.00 | |
FX Taxes, duties, and similar payments | | | 569.00 | |
FY Salaries and Wages | | | 38 775.00 | |
FZ Social Security Contributions | | | 12 868.00 | |
GF Total Operating Expenses (II) | | | 53 431.00 | |
GG - OPERATING RESULT (I - II) | | | -1 847.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 847.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 51 584.00 | | | 51 584.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 53 431.00 | | | 53 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 846.00 | | | -1 846.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 147.00 | | | 147.00 |
I3 DECREASES Total Financial Fixed Assets | | | 147.00 | |
I4 DECREASES Grand Total | | | 147.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 147.00 | | | 147.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 2 306.00 | 2 306.00 | | 2 306.00 |
8D Social Security and Other Social Organizations | 6 837.00 | 6 837.00 | | 6 837.00 |
8K Other liabilities (including liabilities related to repo transactions) | 567.00 | 567.00 | | 567.00 |
UT Other financial assets | 147.00 | | | 147.00 |
UX Other trade receivables | 20 534.00 | | | 20 534.00 |
VB VAT | 45.00 | | | 45.00 |
VM Income taxes | 2 324.00 | | | 2 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 23 050.00 | 22 903.00 | 147.00 | 23 050.00 |
VW VAT | 3 918.00 | 3 918.00 | | 3 918.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 629.00 | 13 629.00 | | 13 629.00 |
