| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 14 124.00 | | 14 124.00 | 14 124.00 |
BZ Other receivables | 272.00 | | 272.00 | 272.00 |
CF Cash and cash equivalents | 18 769.00 | | 18 769.00 | 18 769.00 |
CJ TOTAL (II) | 33 165.00 | | 33 165.00 | 33 165.00 |
CO Grand total (0 to V) | 33 165.00 | | 33 165.00 | 33 165.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 15 878.00 | 46 186.00 | | 15 878.00 |
DL TOTAL (I) | 24 678.00 | 54 986.00 | | 24 678.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 814.00 | 3 157.00 | | 2 814.00 |
DX Trade payables and related accounts | 1 440.00 | 1 624.00 | | 1 440.00 |
DY Tax and social security liabilities | 4 234.00 | 948.00 | | 4 234.00 |
EC TOTAL (IV) | 8 488.00 | 5 728.00 | | 8 488.00 |
EE Grand total (I to V) | 33 165.00 | 60 715.00 | | 33 165.00 |
EG Accrued income and payables due within one year | 8 488.00 | 5 728.00 | | 8 488.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 22 410.00 | |
FJ Net sales | | | 22 410.00 | |
FQ Other income | | | 18.00 | |
FR Total operating income (I) | | | 22 428.00 | |
FU Purchases of raw materials and other supplies | | | 202.00 | |
FW Other purchases and external expenses | | | 4 336.00 | |
FX Taxes, duties, and similar payments | | | 1 608.00 | |
FY Salaries and Wages | | | 361.00 | |
FZ Social Security Contributions | | | 31.00 | |
GF Total Operating Expenses (II) | | | 6 538.00 | |
GG - OPERATING RESULT (I - II) | | | 15 890.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 15 890.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 13.00 | 5.00 | | 13.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -13.00 | -5.00 | | -13.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 428.00 | 51 810.00 | | 22 428.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 550.00 | 5 624.00 | | 6 550.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 15 878.00 | 46 186.00 | | 15 878.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8C Staff and Related Accounts | 1 488.00 | 1 488.00 | | 1 488.00 |
UX Other trade receivables | 14 124.00 | 14 124.00 | | 14 124.00 |
VB VAT | 272.00 | 272.00 | | 272.00 |
VI Group and Associates | 2 814.00 | 2 814.00 | | 2 814.00 |
VQ Other Taxes, Duties, and Similar Debts | 299.00 | 299.00 | | 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 396.00 | 14 396.00 | | 14 396.00 |
VW VAT | 2 447.00 | 2 447.00 | | 2 447.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 488.00 | 8 488.00 | | 8 488.00 |
