| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 199.00 | 2 853.00 | 347.00 | 3 199.00 |
BJ TOTAL (I) | 3 199.00 | 2 853.00 | 347.00 | 3 199.00 |
BZ Other receivables | 2 308.00 | | 2 308.00 | 2 308.00 |
CF Cash and cash equivalents | | | | |
CH Prepaid expenses | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 2 462.00 | | 2 462.00 | 2 462.00 |
CO Grand total (0 to V) | 5 661.00 | 2 853.00 | 2 809.00 | 5 661.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -22 864.00 | -22 864.00 | | -22 864.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 903.00 | -8 718.00 | | 15 903.00 |
DL TOTAL (I) | -5 961.00 | -30 581.00 | | -5 961.00 |
DU Loans and Debts from Credit Institutions (3) | 285.00 | | | 285.00 |
DX Trade payables and related accounts | 5 040.00 | 5 289.00 | | 5 040.00 |
DY Tax and social security liabilities | 3 445.00 | 27 931.00 | | 3 445.00 |
EC TOTAL (IV) | 8 770.00 | 33 220.00 | | 8 770.00 |
EE Grand total (I to V) | 2 809.00 | 2 638.00 | | 2 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 124 850.00 | | 124 850.00 | 124 850.00 |
FJ Net sales | 124 850.00 | | 124 850.00 | 124 850.00 |
FR Total operating income (I) | | | 124 850.00 | |
FW Other purchases and external expenses | | | 12 854.00 | |
FX Taxes, duties, and similar payments | | | 445.00 | |
FY Salaries and Wages | | | 67 448.00 | |
FZ Social Security Contributions | | | 27 133.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 066.00 | |
GF Total Operating Expenses (II) | | | 108 947.00 | |
GG - OPERATING RESULT (I - II) | | | 15 903.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 903.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 124 850.00 | 118 800.00 | | 124 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 108 947.00 | 127 518.00 | | 108 947.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 903.00 | -8 718.00 | | 15 903.00 |
| |
| 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 | 3 199.00 | | | 3 199.00 |
I4 DECREASES Grand Total | | | 3 199.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 199.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 199.00 | | | 3 199.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 786.00 | 1 066.00 | | 1 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 786.00 | 1 066.00 | | 1 786.00 |
| |
| 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 | 5 040.00 | 5 040.00 | | 5 040.00 |
8D Social Security and Other Social Organizations | 3 000.00 | 3 000.00 | | 3 000.00 |
VB VAT | 2 308.00 | | | 2 308.00 |
VG Loans with a maturity of up to one year at origin | 285.00 | 285.00 | | 285.00 |
VQ Other Taxes, Duties, and Similar Debts | 445.00 | 445.00 | | 445.00 |
VS Prepaid expenses | 154.00 | | | 154.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 462.00 | 2 462.00 | | 2 462.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 770.00 | 8 770.00 | | 8 770.00 |
