| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 71 160.00 | | 71 160.00 | 71 160.00 |
BZ Other receivables | 22 793.00 | | 22 793.00 | 22 793.00 |
CF Cash and cash equivalents | 13 247.00 | | 13 247.00 | 13 247.00 |
CJ TOTAL (II) | 107 200.00 | | 107 200.00 | 107 200.00 |
CO Grand total (0 to V) | 107 200.00 | | 107 200.00 | 107 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 35 000.00 | | | 35 000.00 |
DH Retained earnings | -14 480.00 | | | -14 480.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 26 205.00 | | | 26 205.00 |
DL TOTAL (I) | 46 725.00 | | | 46 725.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 166.00 | | | 10 166.00 |
DX Trade payables and related accounts | 18 780.00 | | | 18 780.00 |
DY Tax and social security liabilities | 31 529.00 | | | 31 529.00 |
EC TOTAL (IV) | 60 476.00 | | | 60 476.00 |
EE Grand total (I to V) | 107 200.00 | | | 107 200.00 |
EG Accrued income and payables due within one year | 50 310.00 | | | 50 310.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 197 271.00 | | 197 271.00 | 197 271.00 |
FJ Net sales | 197 271.00 | | 197 271.00 | 197 271.00 |
FQ Other income | | | 10.00 | |
FR Total operating income (I) | | | 197 281.00 | |
FW Other purchases and external expenses | | | 113 491.00 | |
FX Taxes, duties, and similar payments | | | 1 025.00 | |
FY Salaries and Wages | | | 51 362.00 | |
FZ Social Security Contributions | | | 17 939.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 183 819.00 | |
GG - OPERATING RESULT (I - II) | | | 13 462.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 3.00 | |
GP Total financial income (V) | | | 3.00 | |
GR Interest and similar expenses | | | 166.00 | |
GU Total financial expenses (VI) | | | 166.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 299.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -12 906.00 | | | -12 906.00 |
HL TOTAL REVENUE (I + III + V + VII) | 197 284.00 | | | 197 284.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 171 079.00 | | | 171 079.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 26 205.00 | | | 26 205.00 |
