| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 700 000.00 | | 700 000.00 | 700 000.00 |
BX Customers and related accounts | 99 273.00 | | 99 273.00 | 99 273.00 |
BZ Other receivables | 63 715.00 | | 63 715.00 | 63 715.00 |
CF Cash and cash equivalents | 1 004.00 | | 1 004.00 | 1 004.00 |
CJ TOTAL (II) | 163 991.00 | | 163 991.00 | 163 991.00 |
CO Grand total (0 to V) | 863 991.00 | | 863 991.00 | 863 991.00 |
CU Other investments | 700 000.00 | | 700 000.00 | 700 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 700 000.00 | | | 700 000.00 |
DD Legal reserve (1) | 2 500.00 | | | 2 500.00 |
DG Other reserves | 30 194.00 | | | 30 194.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 110.00 | | | 5 110.00 |
DL TOTAL (I) | 737 804.00 | | | 737 804.00 |
DU Loans and Debts from Credit Institutions (3) | 180.00 | | | 180.00 |
DV Miscellaneous Loans and Financial Debts (4) | 64 000.00 | | | 64 000.00 |
DX Trade payables and related accounts | 4 362.00 | | | 4 362.00 |
DY Tax and social security liabilities | 57 645.00 | | | 57 645.00 |
EC TOTAL (IV) | 126 187.00 | | | 126 187.00 |
EE Grand total (I to V) | 863 991.00 | | | 863 991.00 |
EG Accrued income and payables due within one year | 126 187.00 | | | 126 187.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 180.00 | | | 180.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 180 000.00 | | 180 000.00 | 180 000.00 |
FJ Net sales | 180 000.00 | | 180 000.00 | 180 000.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 180 005.00 | |
FW Other purchases and external expenses | | | 33 725.00 | |
FX Taxes, duties, and similar payments | | | 1 766.00 | |
FY Salaries and Wages | | | 90 000.00 | |
FZ Social Security Contributions | | | 46 159.00 | |
GE Other Expenses | | | 42.00 | |
GF Total Operating Expenses (II) | | | 171 691.00 | |
GG - OPERATING RESULT (I - II) | | | 8 313.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 313.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 956.00 | | | 1 956.00 |
HH Total exceptional expenses (VIII) | 1 956.00 | | | 1 956.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 956.00 | | | -1 956.00 |
HK Income tax | 1 247.00 | | | 1 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 180 005.00 | | | 180 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 174 894.00 | | | 174 894.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 110.00 | | | 5 110.00 |
| |
| 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 | 64 000.00 | 64 000.00 | | 64 000.00 |
8B Suppliers and Related Accounts | 4 362.00 | 4 362.00 | | 4 362.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 162 988.00 | 162 988.00 | | 162 988.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 126 187.00 | 126 187.00 | | 126 187.00 |
