| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | | | | |
BZ Other receivables | 213.00 | | 213.00 | 213.00 |
CF Cash and cash equivalents | 15 891.00 | | 15 891.00 | 15 891.00 |
CH Prepaid expenses | 853.00 | | 853.00 | 853.00 |
CJ TOTAL (II) | 16 958.00 | | 16 958.00 | 16 958.00 |
CO Grand total (0 to V) | 16 958.00 | | 16 958.00 | 16 958.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 798.00 | | | 4 798.00 |
DL TOTAL (I) | 9 798.00 | | | 9 798.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 048.00 | | | 3 048.00 |
DX Trade payables and related accounts | 1 389.00 | | | 1 389.00 |
DY Tax and social security liabilities | 2 723.00 | | | 2 723.00 |
EC TOTAL (IV) | 7 159.00 | | | 7 159.00 |
EE Grand total (I to V) | 16 958.00 | | | 16 958.00 |
EI Including equity loans | 3 048.00 | | | 3 048.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 19 152.00 | | 19 152.00 | 19 152.00 |
FJ Net sales | 19 152.00 | | 19 152.00 | 19 152.00 |
FR Total operating income (I) | | | 19 152.00 | |
FW Other purchases and external expenses | | | 12 529.00 | |
FX Taxes, duties, and similar payments | | | 620.00 | |
FY Salaries and Wages | | | 352.00 | |
GF Total Operating Expenses (II) | | | 13 501.00 | |
GG - OPERATING RESULT (I - II) | | | 5 650.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 650.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 4.00 | | | 4.00 |
HH Total exceptional expenses (VIII) | 4.00 | | | 4.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4.00 | | | -4.00 |
HK Income tax | 848.00 | | | 848.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 152.00 | | | 19 152.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 353.00 | | | 14 353.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 798.00 | | | 4 798.00 |
| |
| 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 | 1 389.00 | 1 389.00 | | 1 389.00 |
8D Social Security and Other Social Organizations | 486.00 | 486.00 | | 486.00 |
8E Income Taxes | 848.00 | 848.00 | | 848.00 |
VB VAT | 213.00 | | | 213.00 |
VI Group and Associates | 3 048.00 | 3 048.00 | | 3 048.00 |
VS Prepaid expenses | 853.00 | | | 853.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 066.00 | 1 066.00 | | 1 066.00 |
VW VAT | 1 389.00 | 1 389.00 | | 1 389.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 159.00 | 7 159.00 | | 7 159.00 |
