| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 373.00 | | 373.00 | 373.00 |
BJ TOTAL (I) | 373.00 | | 373.00 | 373.00 |
BX Customers and related accounts | 26 383.00 | | 26 383.00 | 26 383.00 |
BZ Other receivables | 1 717.00 | | 1 717.00 | 1 717.00 |
CF Cash and cash equivalents | 2 829.00 | | 2 829.00 | 2 829.00 |
CJ TOTAL (II) | 30 929.00 | | 30 929.00 | 30 929.00 |
CO Grand total (0 to V) | 31 302.00 | | 31 302.00 | 31 302.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 090.00 | | | 11 090.00 |
DL TOTAL (I) | 12 090.00 | | | 12 090.00 |
DX Trade payables and related accounts | 792.00 | | | 792.00 |
DY Tax and social security liabilities | 18 322.00 | | | 18 322.00 |
EA Other liabilities | 98.00 | | | 98.00 |
EC TOTAL (IV) | 19 212.00 | | | 19 212.00 |
EE Grand total (I to V) | 31 302.00 | | | 31 302.00 |
EG Accrued income and payables due within one year | 19 212.00 | | | 19 212.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 108 838.00 | | 108 838.00 | 108 838.00 |
FJ Net sales | 108 838.00 | | 108 838.00 | 108 838.00 |
FR Total operating income (I) | | | 108 838.00 | |
FU Purchases of raw materials and other supplies | | | 360.00 | |
FW Other purchases and external expenses | | | 32 809.00 | |
FX Taxes, duties, and similar payments | | | 1 018.00 | |
FY Salaries and Wages | | | 42 724.00 | |
FZ Social Security Contributions | | | 19 159.00 | |
GF Total Operating Expenses (II) | | | 96 070.00 | |
GG - OPERATING RESULT (I - II) | | | 12 768.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 768.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 3.00 | | | 3.00 |
HD Total exceptional income (VII) | 3.00 | | | 3.00 |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HH Total exceptional expenses (VIII) | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HK Income tax | 1 679.00 | | | 1 679.00 |
HL TOTAL REVENUE (I + III + V + VII) | 108 841.00 | | | 108 841.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 97 751.00 | | | 97 751.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 090.00 | | | 11 090.00 |