| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 020.00 | | 4 020.00 | 4 020.00 |
BZ Other receivables | 157.00 | | 157.00 | 157.00 |
CF Cash and cash equivalents | 24 607.00 | | 24 607.00 | 24 607.00 |
CH Prepaid expenses | 707.00 | | 707.00 | 707.00 |
CJ TOTAL (II) | 29 491.00 | | 29 491.00 | 29 491.00 |
CO Grand total (0 to V) | 29 491.00 | | 29 491.00 | 29 491.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 16 271.00 | | | 16 271.00 |
DL TOTAL (I) | 19 271.00 | | | 19 271.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 866.00 | | | 1 866.00 |
DX Trade payables and related accounts | 941.00 | | | 941.00 |
DY Tax and social security liabilities | 7 413.00 | | | 7 413.00 |
EC TOTAL (IV) | 10 220.00 | | | 10 220.00 |
EE Grand total (I to V) | 29 491.00 | | | 29 491.00 |
EI Including equity loans | 1 866.00 | | | 1 866.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 800.00 | | 24 800.00 | 24 800.00 |
FJ Net sales | 24 800.00 | | 24 800.00 | 24 800.00 |
FR Total operating income (I) | | | 24 800.00 | |
FW Other purchases and external expenses | | | 5 637.00 | |
GF Total Operating Expenses (II) | | | 5 637.00 | |
GG - OPERATING RESULT (I - II) | | | 19 163.00 | |
GR Interest and similar expenses | | | 20.00 | |
GU Total financial expenses (VI) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 19 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 6.00 | | | 6.00 |
HK Income tax | 2 871.00 | | | 2 871.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 800.00 | | | 24 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 529.00 | | | 8 529.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 16 271.00 | | | 16 271.00 |
| |
| 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 | 941.00 | 941.00 | | 941.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 866.00 | 1 866.00 | | 1 866.00 |
VS Prepaid expenses | 707.00 | | | 707.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 884.00 | 4 884.00 | | 4 884.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 220.00 | 10 220.00 | | 10 220.00 |
