| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 4 860.00 | | 4 860.00 | 4 860.00 |
BX Customers and related accounts | 7 856.00 | | 7 856.00 | 7 856.00 |
BZ Other receivables | 204.00 | | 204.00 | 204.00 |
CF Cash and cash equivalents | 19 465.00 | | 19 465.00 | 19 465.00 |
CJ TOTAL (II) | 32 385.00 | | 32 385.00 | 32 385.00 |
CO Grand total (0 to V) | 32 385.00 | | 32 385.00 | 32 385.00 |
| |
| 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) | 18 679.00 | | | 18 679.00 |
DL TOTAL (I) | 21 679.00 | | | 21 679.00 |
DU Loans and Debts from Credit Institutions (3) | 17.00 | | | 17.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 960.00 | | | 2 960.00 |
DX Trade payables and related accounts | 1 390.00 | | | 1 390.00 |
DY Tax and social security liabilities | 6 338.00 | | | 6 338.00 |
EC TOTAL (IV) | 10 705.00 | | | 10 705.00 |
EE Grand total (I to V) | 32 385.00 | | | 32 385.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 576.00 | | 28 576.00 | 28 576.00 |
FJ Net sales | 28 576.00 | | 28 576.00 | 28 576.00 |
FM Inventory production | | | 4 860.00 | |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 33 442.00 | |
FU Purchases of raw materials and other supplies | | | 564.00 | |
FW Other purchases and external expenses | | | 7 407.00 | |
FX Taxes, duties, and similar payments | | | 497.00 | |
FY Salaries and Wages | | | 2 805.00 | |
FZ Social Security Contributions | | | 211.00 | |
GE Other Expenses | | | 11.00 | |
GF Total Operating Expenses (II) | | | 11 494.00 | |
GG - OPERATING RESULT (I - II) | | | 21 948.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 21 948.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 3 269.00 | | | 3 269.00 |
HL TOTAL REVENUE (I + III + V + VII) | 33 442.00 | | | 33 442.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 763.00 | | | 14 763.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 18 679.00 | | | 18 679.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 960.00 | 2 960.00 | | 2 960.00 |
8B Suppliers and Related Accounts | 1 390.00 | 1 390.00 | | 1 390.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 060.00 | 8 060.00 | | 8 060.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 705.00 | 10 705.00 | | 10 705.00 |
