| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 203.00 | 203.00 | | 203.00 |
BJ TOTAL (I) | 203.00 | 203.00 | | 203.00 |
BX Customers and related accounts | 24 950.00 | | 24 950.00 | 24 950.00 |
BZ Other receivables | 621.00 | | 621.00 | 621.00 |
CF Cash and cash equivalents | 1 242.00 | | 1 242.00 | 1 242.00 |
CJ TOTAL (II) | 26 813.00 | | 26 813.00 | 26 813.00 |
CO Grand total (0 to V) | 27 017.00 | 203.00 | 26 813.00 | 27 017.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 695.00 | | | 2 695.00 |
DL TOTAL (I) | 4 195.00 | | | 4 195.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 386.00 | | | 1 386.00 |
DX Trade payables and related accounts | 1 846.00 | | | 1 846.00 |
DY Tax and social security liabilities | 17 131.00 | | | 17 131.00 |
EA Other liabilities | 2 253.00 | | | 2 253.00 |
EC TOTAL (IV) | 22 618.00 | | | 22 618.00 |
EE Grand total (I to V) | 26 813.00 | | | 26 813.00 |
EI Including equity loans | 1 386.00 | | | 1 386.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 579.00 | 30 073.00 | 34 652.00 | 4 579.00 |
FJ Net sales | 4 579.00 | 30 073.00 | 34 652.00 | 4 579.00 |
FR Total operating income (I) | | | 34 652.00 | |
FW Other purchases and external expenses | | | 14 112.00 | |
FX Taxes, duties, and similar payments | | | 143.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 4 959.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 203.00 | |
GF Total Operating Expenses (II) | | | 31 418.00 | |
GG - OPERATING RESULT (I - II) | | | 3 234.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 234.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 54.00 | | | 54.00 |
HH Total exceptional expenses (VIII) | 54.00 | | | 54.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -54.00 | | | -54.00 |
HK Income tax | 485.00 | | | 485.00 |
HL TOTAL REVENUE (I + III + V + VII) | 34 652.00 | | | 34 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 957.00 | | | 31 957.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 695.00 | | | 2 695.00 |
