| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 31 380.00 | | 31 380.00 | 31 380.00 |
BZ Other receivables | 4 347.00 | | 4 347.00 | 4 347.00 |
CF Cash and cash equivalents | 73 766.00 | | 73 766.00 | 73 766.00 |
CJ TOTAL (II) | 109 493.00 | | 109 493.00 | 109 493.00 |
CO Grand total (0 to V) | 109 493.00 | | 109 493.00 | 109 493.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 30 532.00 | | | 30 532.00 |
DL TOTAL (I) | 31 532.00 | | | 31 532.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 499.00 | | | 11 499.00 |
DX Trade payables and related accounts | 1 174.00 | | | 1 174.00 |
DY Tax and social security liabilities | 65 286.00 | | | 65 286.00 |
EC TOTAL (IV) | 77 960.00 | | | 77 960.00 |
EE Grand total (I to V) | 109 492.00 | | | 109 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 183 370.00 | | 183 370.00 | 183 370.00 |
FJ Net sales | 183 370.00 | | 183 370.00 | 183 370.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 183 373.00 | |
FW Other purchases and external expenses | | | 68 659.00 | |
FX Taxes, duties, and similar payments | | | 452.00 | |
FY Salaries and Wages | | | 48 620.00 | |
FZ Social Security Contributions | | | 29 480.00 | |
GE Other Expenses | | | 23.00 | |
GF Total Operating Expenses (II) | | | 147 235.00 | |
GG - OPERATING RESULT (I - II) | | | 36 138.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 36 138.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 606.00 | | | 5 606.00 |
HL TOTAL REVENUE (I + III + V + VII) | 183 374.00 | | | 183 374.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 841.00 | | | 152 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 30 533.00 | | | 30 533.00 |
| |
| 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 | 11 499.00 | 11 499.00 | | 11 499.00 |
8B Suppliers and Related Accounts | 1 174.00 | 1 174.00 | | 1 174.00 |
VQ Other Taxes, Duties, and Similar Debts | 65 286.00 | 65 286.00 | | 65 286.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 35 727.00 | 35 727.00 | | 35 727.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 77 960.00 | 77 960.00 | | 77 960.00 |
