| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 840.00 | | 840.00 | 840.00 |
CF Cash and cash equivalents | 107 879.00 | | 107 879.00 | 107 879.00 |
CJ TOTAL (II) | 108 719.00 | | 108 719.00 | 108 719.00 |
CO Grand total (0 to V) | 108 719.00 | | 108 719.00 | 108 719.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 72 116.00 | | | 72 116.00 |
DL TOTAL (I) | 74 116.00 | | | 74 116.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 419.00 | | | 1 419.00 |
DX Trade payables and related accounts | 5 040.00 | | | 5 040.00 |
DY Tax and social security liabilities | 28 144.00 | | | 28 144.00 |
EC TOTAL (IV) | 34 603.00 | | | 34 603.00 |
EE Grand total (I to V) | 108 719.00 | | | 108 719.00 |
EG Accrued income and payables due within one year | 34 603.00 | | | 34 603.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 109 250.00 | |
FJ Net sales | | | 109 250.00 | |
FR Total operating income (I) | | | 109 250.00 | |
FW Other purchases and external expenses | | | 12 990.00 | |
FX Taxes, duties, and similar payments | | | 400.00 | |
GF Total Operating Expenses (II) | | | 13 391.00 | |
GG - OPERATING RESULT (I - II) | | | 95 859.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 95 859.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 23 743.00 | | | 23 743.00 |
HL TOTAL REVENUE (I + III + V + VII) | 109 250.00 | | | 109 250.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 134.00 | | | 37 134.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 72 116.00 | | | 72 116.00 |
| |
| 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 | 5 040.00 | 5 040.00 | | 5 040.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 419.00 | 1 419.00 | | 1 419.00 |
VP Miscellaneous | 840.00 | | | 840.00 |
VQ Other Taxes, Duties, and Similar Debts | 28 144.00 | 28 144.00 | | 28 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 840.00 | 840.00 | | 840.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 603.00 | 34 603.00 | | 34 603.00 |
