| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 46 750.00 | | 46 750.00 | 46 750.00 |
BZ Other receivables | 5 461.00 | | 5 461.00 | 5 461.00 |
CF Cash and cash equivalents | 12 736.00 | | 12 736.00 | 12 736.00 |
CJ TOTAL (II) | 64 946.00 | | 64 946.00 | 64 946.00 |
CO Grand total (0 to V) | 64 946.00 | | 64 946.00 | 64 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -306.00 | | | -306.00 |
DL TOTAL (I) | 9 694.00 | | | 9 694.00 |
DX Trade payables and related accounts | 40 184.00 | | | 40 184.00 |
DY Tax and social security liabilities | 15 068.00 | | | 15 068.00 |
EC TOTAL (IV) | 55 252.00 | | | 55 252.00 |
EE Grand total (I to V) | 64 946.00 | | | 64 946.00 |
EG Accrued income and payables due within one year | 55 252.00 | | | 55 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 54 627.00 | | 54 627.00 | 54 627.00 |
FJ Net sales | 54 627.00 | | 54 627.00 | 54 627.00 |
FR Total operating income (I) | | | 54 627.00 | |
FW Other purchases and external expenses | | | 43 001.00 | |
FX Taxes, duties, and similar payments | | | 286.00 | |
FY Salaries and Wages | | | 10 204.00 | |
FZ Social Security Contributions | | | 1 441.00 | |
GF Total Operating Expenses (II) | | | 54 933.00 | |
GG - OPERATING RESULT (I - II) | | | -306.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -306.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 54 627.00 | | | 54 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 54 933.00 | | | 54 933.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -306.00 | | | -306.00 |
| |
| 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 | 40 184.00 | 40 184.00 | | 40 184.00 |
8C Staff and Related Accounts | 3 718.00 | 3 718.00 | | 3 718.00 |
8D Social Security and Other Social Organizations | 3 445.00 | 3 445.00 | | 3 445.00 |
UX Other trade receivables | 46 750.00 | | | 46 750.00 |
VB VAT | 4 812.00 | | | 4 812.00 |
VM Income taxes | 649.00 | | | 649.00 |
VQ Other Taxes, Duties, and Similar Debts | 114.00 | 114.00 | | 114.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 210.00 | 52 210.00 | | 52 210.00 |
VW VAT | 7 791.00 | 7 791.00 | | 7 791.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 55 252.00 | 55 252.00 | | 55 252.00 |
