| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 5 115.00 | | 5 115.00 | 5 115.00 |
BZ Other receivables | 473.00 | | 473.00 | 473.00 |
CF Cash and cash equivalents | 2 191.00 | | 2 191.00 | 2 191.00 |
CJ TOTAL (II) | 7 779.00 | | 7 779.00 | 7 779.00 |
CO Grand total (0 to V) | 7 779.00 | | 7 779.00 | 7 779.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1.00 | | | 1.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 564.00 | | | 564.00 |
DL TOTAL (I) | 565.00 | | | 565.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20.00 | | | 20.00 |
DX Trade payables and related accounts | 900.00 | | | 900.00 |
DY Tax and social security liabilities | 6 294.00 | | | 6 294.00 |
EC TOTAL (IV) | 7 213.00 | | | 7 213.00 |
EE Grand total (I to V) | 7 779.00 | | | 7 779.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 593.00 | | 18 593.00 | 18 593.00 |
FJ Net sales | 18 593.00 | | 18 593.00 | 18 593.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 18 597.00 | |
FW Other purchases and external expenses | | | 5 100.00 | |
FX Taxes, duties, and similar payments | | | 304.00 | |
FY Salaries and Wages | | | 9 987.00 | |
FZ Social Security Contributions | | | 2 614.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 18 006.00 | |
GG - OPERATING RESULT (I - II) | | | 590.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 590.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 10.00 | | | 10.00 |
HH Total exceptional expenses (VIII) | 10.00 | | | 10.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -10.00 | | | -10.00 |
HK Income tax | 16.00 | | | 16.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 597.00 | | | 18 597.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 18 032.00 | | | 18 032.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 564.00 | | | 564.00 |
| |
| 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 | 900.00 | 900.00 | | 900.00 |
8C Staff and Related Accounts | 1 236.00 | 1 236.00 | | 1 236.00 |
8D Social Security and Other Social Organizations | 3 456.00 | 3 456.00 | | 3 456.00 |
UX Other trade receivables | 5 115.00 | | | 5 115.00 |
VB VAT | 8.00 | | | 8.00 |
VI Group and Associates | 20.00 | 20.00 | | 20.00 |
VM Income taxes | 465.00 | | | 465.00 |
VQ Other Taxes, Duties, and Similar Debts | 15.00 | 15.00 | | 15.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 588.00 | 5 588.00 | | 5 588.00 |
VW VAT | 1 587.00 | 1 587.00 | | 1 587.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 213.00 | 7 213.00 | | 7 213.00 |
