| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 44 320.00 | | 44 320.00 | 44 320.00 |
CF Cash and cash equivalents | 1 922.00 | | 1 922.00 | 1 922.00 |
CJ TOTAL (II) | 46 242.00 | | 46 242.00 | 46 242.00 |
CO Grand total (0 to V) | 46 242.00 | | 46 242.00 | 46 242.00 |
| |
| 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) | 33 271.00 | | | 33 271.00 |
DL TOTAL (I) | 36 271.00 | | | 36 271.00 |
DX Trade payables and related accounts | 4 100.00 | | | 4 100.00 |
DY Tax and social security liabilities | 5 871.00 | | | 5 871.00 |
EC TOTAL (IV) | 9 971.00 | | | 9 971.00 |
EE Grand total (I to V) | 46 242.00 | | | 46 242.00 |
EG Accrued income and payables due within one year | 9 971.00 | | | 9 971.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 44 304.00 | | 44 304.00 | 44 304.00 |
FJ Net sales | 44 304.00 | | 44 304.00 | 44 304.00 |
FR Total operating income (I) | | | 44 304.00 | |
FW Other purchases and external expenses | | | 4 834.00 | |
FX Taxes, duties, and similar payments | | | 149.00 | |
GE Other Expenses | | | 6.00 | |
GF Total Operating Expenses (II) | | | 4 984.00 | |
GG - OPERATING RESULT (I - II) | | | 39 320.00 | |
GR Interest and similar expenses | | | 178.00 | |
GU Total financial expenses (VI) | | | 178.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -178.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 39 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 871.00 | | | 5 871.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 304.00 | | | 44 304.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 033.00 | | | 11 033.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 33 271.00 | | | 33 271.00 |
| |
| 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 | 4 100.00 | 4 100.00 | | 4 100.00 |
8E Income Taxes | 5 871.00 | 5 871.00 | | 5 871.00 |
VB VAT | 16.00 | | | 16.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 44 304.00 | | | 44 304.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 44 320.00 | 44 320.00 | | 44 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 971.00 | 9 971.00 | | 9 971.00 |
