| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 3 680.00 | | 3 680.00 | 3 680.00 |
BZ Other receivables | 2 807.00 | | 2 807.00 | 2 807.00 |
CF Cash and cash equivalents | 425.00 | | 425.00 | 425.00 |
CJ TOTAL (II) | 6 912.00 | | 6 912.00 | 6 912.00 |
CO Grand total (0 to V) | 6 912.00 | | 6 912.00 | 6 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 283.00 | | | -4 283.00 |
DL TOTAL (I) | -2 783.00 | | | -2 783.00 |
DX Trade payables and related accounts | 2 806.00 | | | 2 806.00 |
DY Tax and social security liabilities | 3 783.00 | | | 3 783.00 |
EA Other liabilities | 3 106.00 | | | 3 106.00 |
EC TOTAL (IV) | 9 695.00 | | | 9 695.00 |
EE Grand total (I to V) | 6 912.00 | | | 6 912.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 44 800.00 | |
FJ Net sales | | | 44 800.00 | |
FQ Other income | | | 16.00 | |
FR Total operating income (I) | | | 44 816.00 | |
FW Other purchases and external expenses | | | 4 169.00 | |
FX Taxes, duties, and similar payments | | | 623.00 | |
FY Salaries and Wages | | | 28 891.00 | |
FZ Social Security Contributions | | | 15 413.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 49 099.00 | |
GG - OPERATING RESULT (I - II) | | | -4 283.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 283.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 44 816.00 | | | 44 816.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 49 099.00 | | | 49 099.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 283.00 | | | -4 283.00 |
| |
| 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 | 2 806.00 | 2 806.00 | | 2 806.00 |
8K Other liabilities (including liabilities related to repo transactions) | 3 106.00 | 3 106.00 | | 3 106.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 783.00 | 3 783.00 | | 3 783.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 487.00 | 6 487.00 | | 6 487.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 9 695.00 | 9 695.00 | | 9 695.00 |
