| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 594.00 | 193.00 | 401.00 | 594.00 |
BJ TOTAL (I) | 594.00 | 193.00 | 401.00 | 594.00 |
BX Customers and related accounts | 13 566.00 | | 13 566.00 | 13 566.00 |
CF Cash and cash equivalents | 21 387.00 | | 21 387.00 | 21 387.00 |
CJ TOTAL (II) | 34 953.00 | | 34 953.00 | 34 953.00 |
CO Grand total (0 to V) | 35 547.00 | 193.00 | 35 354.00 | 35 547.00 |
| |
| 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) | 10 027.00 | | | 10 027.00 |
DL TOTAL (I) | 11 027.00 | | | 11 027.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 130.00 | | | 7 130.00 |
DX Trade payables and related accounts | 5 084.00 | | | 5 084.00 |
DY Tax and social security liabilities | 12 113.00 | | | 12 113.00 |
EC TOTAL (IV) | 24 327.00 | | | 24 327.00 |
EE Grand total (I to V) | 35 354.00 | | | 35 354.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 79 777.00 | | 79 777.00 | 79 777.00 |
FJ Net sales | 79 777.00 | | 79 777.00 | 79 777.00 |
FR Total operating income (I) | | | 79 777.00 | |
FW Other purchases and external expenses | | | 44 133.00 | |
FX Taxes, duties, and similar payments | | | 365.00 | |
FY Salaries and Wages | | | 16 052.00 | |
FZ Social Security Contributions | | | 7 016.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 193.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 67 822.00 | |
GG - OPERATING RESULT (I - II) | | | 11 955.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 955.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | 1 793.00 | | | 1 793.00 |
HL TOTAL REVENUE (I + III + V + VII) | 79 777.00 | | | 79 777.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 750.00 | | | 69 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 027.00 | | | 10 027.00 |
| |
| 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 | 7 130.00 | | | 7 130.00 |
8B Suppliers and Related Accounts | 5 084.00 | | | 5 084.00 |
VQ Other Taxes, Duties, and Similar Debts | 12 112.00 | | | 12 112.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 566.00 | 13 566.00 | | 13 566.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 327.00 | | | 24 327.00 |
