| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 980.00 | | 1 980.00 | 1 980.00 |
BZ Other receivables | | | | |
CF Cash and cash equivalents | 15 070.00 | | 15 070.00 | 15 070.00 |
CJ TOTAL (II) | 17 050.00 | | 17 050.00 | 17 050.00 |
CO Grand total (0 to V) | 17 050.00 | | 17 050.00 | 17 050.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 10 416.00 | | | 10 416.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 622.00 | 10 516.00 | | 3 622.00 |
DL TOTAL (I) | 15 138.00 | 11 516.00 | | 15 138.00 |
DV Miscellaneous Loans and Financial Debts (4) | 553.00 | 501.00 | | 553.00 |
DX Trade payables and related accounts | 720.00 | 1 284.00 | | 720.00 |
DY Tax and social security liabilities | 639.00 | 1 856.00 | | 639.00 |
EC TOTAL (IV) | 1 912.00 | 3 641.00 | | 1 912.00 |
EE Grand total (I to V) | 17 050.00 | 15 157.00 | | 17 050.00 |
EI Including equity loans | 553.00 | | | 553.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 620.00 | | 10 620.00 | 10 620.00 |
FJ Net sales | 10 620.00 | | 10 620.00 | 10 620.00 |
FR Total operating income (I) | | | 10 620.00 | |
FW Other purchases and external expenses | | | 5 758.00 | |
FX Taxes, duties, and similar payments | | | 361.00 | |
GE Other Expenses | | | 237.00 | |
GF Total Operating Expenses (II) | | | 6 356.00 | |
GG - OPERATING RESULT (I - II) | | | 4 264.00 | |
GR Interest and similar expenses | | | 3.00 | |
GU Total financial expenses (VI) | | | 3.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -3.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 261.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 639.00 | 1 856.00 | | 639.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 620.00 | 26 679.00 | | 10 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 998.00 | 16 163.00 | | 6 998.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 622.00 | 10 516.00 | | 3 622.00 |
| |
| 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 | 720.00 | 720.00 | | 720.00 |
8E Income Taxes | 639.00 | 639.00 | | 639.00 |
UX Other trade receivables | 1 980.00 | | | 1 980.00 |
VI Group and Associates | 553.00 | 553.00 | | 553.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 980.00 | 1 980.00 | | 1 980.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 912.00 | 1 912.00 | | 1 912.00 |
