| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 007.00 | | 2 007.00 | 2 007.00 |
BZ Other receivables | 148.00 | | 148.00 | 148.00 |
CF Cash and cash equivalents | 73 808.00 | | 73 808.00 | 73 808.00 |
CJ TOTAL (II) | 75 963.00 | | 75 963.00 | 75 963.00 |
CO Grand total (0 to V) | 75 963.00 | | 75 963.00 | 75 963.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 42 892.00 | | | 42 892.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 425.00 | 43 392.00 | | 24 425.00 |
DL TOTAL (I) | 72 817.00 | 48 392.00 | | 72 817.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 1 163.00 | | |
DX Trade payables and related accounts | 617.00 | 372.00 | | 617.00 |
DY Tax and social security liabilities | 2 529.00 | 8 340.00 | | 2 529.00 |
EC TOTAL (IV) | 3 147.00 | 9 875.00 | | 3 147.00 |
EE Grand total (I to V) | 75 963.00 | 58 266.00 | | 75 963.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 253 158.00 | |
FJ Net sales | | | 253 158.00 | |
FR Total operating income (I) | | | 253 158.00 | |
FW Other purchases and external expenses | | | 15 120.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
FY Salaries and Wages | | | 209 133.00 | |
GF Total Operating Expenses (II) | | | 224 329.00 | |
GG - OPERATING RESULT (I - II) | | | 28 829.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 28 829.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 80.00 | | | 80.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -80.00 | | | -80.00 |
HK Income tax | 4 324.00 | 7 657.00 | | 4 324.00 |
HL TOTAL REVENUE (I + III + V + VII) | 253 158.00 | 231 526.00 | | 253 158.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 228 733.00 | 188 134.00 | | 228 733.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 425.00 | 43 392.00 | | 24 425.00 |
| |
| 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 | 617.00 | 617.00 | | 617.00 |
UX Other trade receivables | 2 007.00 | | | 2 007.00 |
VP Miscellaneous | 148.00 | | | 148.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 529.00 | 2 529.00 | | 2 529.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 155.00 | 2 155.00 | | 2 155.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 147.00 | 3 147.00 | | 3 147.00 |
