| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 27 610.00 | | 27 610.00 | 27 610.00 |
CF Cash and cash equivalents | 12 390.00 | | 12 390.00 | 12 390.00 |
CJ TOTAL (II) | 40 000.00 | | 40 000.00 | 40 000.00 |
CO Grand total (0 to V) | 40 000.00 | | 40 000.00 | 40 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 14 144.00 | | | 14 144.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 19 878.00 | | | 19 878.00 |
DL TOTAL (I) | 34 022.00 | | | 34 022.00 |
DY Tax and social security liabilities | 5 978.00 | | | 5 978.00 |
EC TOTAL (IV) | 5 978.00 | | | 5 978.00 |
EE Grand total (I to V) | 40 000.00 | | | 40 000.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 908.00 | | 25 908.00 | 25 908.00 |
FJ Net sales | 25 908.00 | | 25 908.00 | 25 908.00 |
FR Total operating income (I) | | | 25 908.00 | |
FW Other purchases and external expenses | | | 2 282.00 | |
GF Total Operating Expenses (II) | | | 2 282.00 | |
GG - OPERATING RESULT (I - II) | | | 23 626.00 | |
GR Interest and similar expenses | | | 240.00 | |
GU Total financial expenses (VI) | | | 240.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -240.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 23 386.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HJ Employee participation in company results | 3 508.00 | | | 3 508.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 908.00 | | | 25 908.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 030.00 | | | 6 030.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 19 878.00 | | | 19 878.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 3 508.00 | 3 508.00 | | 3 508.00 |
UX Other trade receivables | 27 610.00 | | | 27 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 27 610.00 | 27 610.00 | | 27 610.00 |
VW VAT | 2 470.00 | 2 470.00 | | 2 470.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 978.00 | 5 978.00 | | 5 978.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
ST Other accounts | 2 282.00 | | | 2 282.00 |
YY Amount of VAT collected | 5 181.00 | | | 5 181.00 |
YZ Total deductible VAT on goods and services | 13.00 | | | 13.00 |
