| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 140.00 | | 140.00 | 140.00 |
BJ TOTAL (I) | 140.00 | | 140.00 | 140.00 |
BX Customers and related accounts | 47 026.00 | | 47 026.00 | 47 026.00 |
BZ Other receivables | 1 310.00 | | 1 310.00 | 1 310.00 |
CF Cash and cash equivalents | 6 391.00 | | 6 391.00 | 6 391.00 |
CH Prepaid expenses | 87.00 | | 87.00 | 87.00 |
CJ TOTAL (II) | 54 814.00 | | 54 814.00 | 54 814.00 |
CO Grand total (0 to V) | 54 954.00 | | 54 954.00 | 54 954.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DD Legal reserve (1) | 3 000.00 | 3 000.00 | | 3 000.00 |
DG Other reserves | 8 298.00 | 8 298.00 | | 8 298.00 |
DH Retained earnings | -6 625.00 | -29 907.00 | | -6 625.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 11 385.00 | 23 282.00 | | 11 385.00 |
DL TOTAL (I) | 46 059.00 | 34 673.00 | | 46 059.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | 55.00 | | 20.00 |
DX Trade payables and related accounts | 6 153.00 | 3 342.00 | | 6 153.00 |
DY Tax and social security liabilities | 2 723.00 | | | 2 723.00 |
EC TOTAL (IV) | 8 895.00 | 3 397.00 | | 8 895.00 |
EE Grand total (I to V) | 54 954.00 | 38 070.00 | | 54 954.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 28 228.00 | |
FJ Net sales | | | 28 228.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 28 229.00 | |
FW Other purchases and external expenses | | | 13 954.00 | |
FX Taxes, duties, and similar payments | | | 299.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 14 256.00 | |
GG - OPERATING RESULT (I - II) | | | 13 973.00 | |
GR Interest and similar expenses | | | 164.00 | |
GU Total financial expenses (VI) | | | 164.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 809.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 424.00 | | | 2 424.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 229.00 | 38 599.00 | | 28 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 843.00 | 15 317.00 | | 16 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 11 385.00 | 23 282.00 | | 11 385.00 |
| |
| 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 | 140.00 | | | 140.00 |
I3 DECREASES Total Financial Fixed Assets | | | 140.00 | |
I4 DECREASES Grand Total | | | 140.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 140.00 | | | 140.00 |
| |
| 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 | 6 153.00 | 6 153.00 | | 6 153.00 |
UX Other trade receivables | 140.00 | | | 140.00 |
VG Loans with a maturity of up to one year at origin | 20.00 | 20.00 | | 20.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 563.00 | 48 423.00 | 140.00 | 48 563.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 895.00 | 8 895.00 | | 8 895.00 |
