| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 064.00 | 1 064.00 | | 1 064.00 |
BJ TOTAL (I) | 1 064.00 | 1 064.00 | | 1 064.00 |
BX Customers and related accounts | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 191.00 | | 191.00 | 191.00 |
CF Cash and cash equivalents | 9 200.00 | | 9 200.00 | 9 200.00 |
CH Prepaid expenses | 145.00 | | 145.00 | 145.00 |
CJ TOTAL (II) | 9 895.00 | | 9 895.00 | 9 895.00 |
CO Grand total (0 to V) | 10 959.00 | 1 064.00 | 9 895.00 | 10 959.00 |
| |
| 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 |
DH Retained earnings | -27 419.00 | -20 497.00 | | -27 419.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 24 738.00 | -6 922.00 | | 24 738.00 |
DL TOTAL (I) | 5 319.00 | -19 419.00 | | 5 319.00 |
DU Loans and Debts from Credit Institutions (3) | | 1 480.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 1 413.00 | 14 198.00 | | 1 413.00 |
DX Trade payables and related accounts | 706.00 | 1 386.00 | | 706.00 |
DY Tax and social security liabilities | 2 458.00 | 3 447.00 | | 2 458.00 |
EC TOTAL (IV) | 4 576.00 | 20 510.00 | | 4 576.00 |
EE Grand total (I to V) | 9 895.00 | 1 091.00 | | 9 895.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 102 636.00 | | 102 636.00 | 102 636.00 |
FJ Net sales | 102 636.00 | | 102 636.00 | 102 636.00 |
FR Total operating income (I) | | | 102 636.00 | |
FW Other purchases and external expenses | | | 47 831.00 | |
FX Taxes, duties, and similar payments | | | 1 148.00 | |
FY Salaries and Wages | | | 20 594.00 | |
FZ Social Security Contributions | | | 8 327.00 | |
GF Total Operating Expenses (II) | | | 77 900.00 | |
GG - OPERATING RESULT (I - II) | | | 24 735.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 24 735.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 2.00 | 1.00 | | 2.00 |
HD Total exceptional income (VII) | 2.00 | 1.00 | | 2.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 2.00 | 1.00 | | 2.00 |
HL TOTAL REVENUE (I + III + V + VII) | 102 638.00 | 43 239.00 | | 102 638.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 77 900.00 | 50 161.00 | | 77 900.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 24 738.00 | -6 922.00 | | 24 738.00 |
| |
| 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 | 1 413.00 | 1 413.00 | | 1 413.00 |
8B Suppliers and Related Accounts | 706.00 | 706.00 | | 706.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 458.00 | 2 458.00 | | 2 458.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 576.00 | 4 576.00 | | 4 576.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 576.00 | 4 576.00 | | 4 576.00 |
