| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 7 219.00 | | 7 219.00 | 7 219.00 |
BZ Other receivables | 778.00 | | 778.00 | 778.00 |
CF Cash and cash equivalents | 101 285.00 | | 101 285.00 | 101 285.00 |
CJ TOTAL (II) | 109 283.00 | | 109 283.00 | 109 283.00 |
CO Grand total (0 to V) | 109 283.00 | | 109 283.00 | 109 283.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 59 693.00 | | | 59 693.00 |
DL TOTAL (I) | 60 693.00 | | | 60 693.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 068.00 | | | 1 068.00 |
DX Trade payables and related accounts | 3 610.00 | | | 3 610.00 |
DY Tax and social security liabilities | 35 227.00 | | | 35 227.00 |
EA Other liabilities | 8 685.00 | | | 8 685.00 |
EC TOTAL (IV) | 48 590.00 | | | 48 590.00 |
EE Grand total (I to V) | 109 283.00 | | | 109 283.00 |
EG Accrued income and payables due within one year | 48 590.00 | | | 48 590.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 161 022.00 | | 161 022.00 | 161 022.00 |
FJ Net sales | 161 022.00 | | 161 022.00 | 161 022.00 |
FR Total operating income (I) | | | 161 022.00 | |
FW Other purchases and external expenses | | | 27 674.00 | |
FX Taxes, duties, and similar payments | | | 478.00 | |
FY Salaries and Wages | | | 38 058.00 | |
FZ Social Security Contributions | | | 15 347.00 | |
GF Total Operating Expenses (II) | | | 81 556.00 | |
GG - OPERATING RESULT (I - II) | | | 79 466.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 79 466.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 19 773.00 | | | 19 773.00 |
HL TOTAL REVENUE (I + III + V + VII) | 161 022.00 | | | 161 022.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 101 329.00 | | | 101 329.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 59 693.00 | | | 59 693.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 068.00 | 1 068.00 | | 1 068.00 |
8B Suppliers and Related Accounts | 3 610.00 | 3 610.00 | | 3 610.00 |
8K Other liabilities (including liabilities related to repo transactions) | 8 685.00 | 8 685.00 | | 8 685.00 |
VQ Other Taxes, Duties, and Similar Debts | 35 227.00 | 35 227.00 | | 35 227.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 997.00 | 7 997.00 | | 7 997.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 590.00 | 48 590.00 | | 48 590.00 |
