| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 56 986.00 | | 56 986.00 | 56 986.00 |
BZ Other receivables | 10 246.00 | | 10 246.00 | 10 246.00 |
CF Cash and cash equivalents | 12 710.00 | | 12 710.00 | 12 710.00 |
CH Prepaid expenses | 1 606.00 | | 1 606.00 | 1 606.00 |
CJ TOTAL (II) | 81 547.00 | | 81 547.00 | 81 547.00 |
CO Grand total (0 to V) | 81 547.00 | | 81 547.00 | 81 547.00 |
| |
| 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 | | 500.00 |
DG Other reserves | 16 052.00 | 11 321.00 | | 16 052.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 29 650.00 | 4 731.00 | | 29 650.00 |
DL TOTAL (I) | 51 202.00 | 21 552.00 | | 51 202.00 |
DU Loans and Debts from Credit Institutions (3) | 26.00 | 9.00 | | 26.00 |
DX Trade payables and related accounts | 14 431.00 | 60 300.00 | | 14 431.00 |
DY Tax and social security liabilities | 15 889.00 | 7 862.00 | | 15 889.00 |
EC TOTAL (IV) | 30 346.00 | 68 171.00 | | 30 346.00 |
EE Grand total (I to V) | 81 547.00 | 89 723.00 | | 81 547.00 |
EG Accrued income and payables due within one year | 30 346.00 | 68 171.00 | | 30 346.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 238.00 | | 58 238.00 | 58 238.00 |
FJ Net sales | 58 238.00 | | 58 238.00 | 58 238.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 58 238.00 | |
FW Other purchases and external expenses | | | 23 008.00 | |
FX Taxes, duties, and similar payments | | | 348.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 356.00 | |
GG - OPERATING RESULT (I - II) | | | 34 882.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 34 882.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 5 232.00 | 835.00 | | 5 232.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 238.00 | 59 196.00 | | 58 238.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 28 588.00 | 54 464.00 | | 28 588.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 29 650.00 | 4 731.00 | | 29 650.00 |
| |
| 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 | 14 431.00 | 14 431.00 | | 14 431.00 |
8E Income Taxes | 5 232.00 | 5 232.00 | | 5 232.00 |
UX Other trade receivables | 56 986.00 | | | 56 986.00 |
VB VAT | 10 246.00 | | | 10 246.00 |
VG Loans with a maturity of up to one year at origin | 26.00 | 26.00 | | 26.00 |
VQ Other Taxes, Duties, and Similar Debts | 159.00 | 159.00 | | 159.00 |
VS Prepaid expenses | 1 606.00 | | | 1 606.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 68 837.00 | 68 837.00 | | 68 837.00 |
VW VAT | 10 498.00 | 10 498.00 | | 10 498.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 30 346.00 | 30 346.00 | | 30 346.00 |
