| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 99 422.00 | | 99 422.00 | 99 422.00 |
CF Cash and cash equivalents | 8 475.00 | | 8 475.00 | 8 475.00 |
CJ TOTAL (II) | 107 898.00 | | 107 898.00 | 107 898.00 |
CO Grand total (0 to V) | 108 898.00 | | 108 898.00 | 108 898.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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) | 56 532.00 | | | 56 532.00 |
DL TOTAL (I) | 57 532.00 | | | 57 532.00 |
DR TOTAL (IV) | | 1.00 | | |
DV Miscellaneous Loans and Financial Debts (4) | 19 000.00 | | | 19 000.00 |
DX Trade payables and related accounts | 1 150.00 | | | 1 150.00 |
DY Tax and social security liabilities | 31 215.00 | | | 31 215.00 |
EC TOTAL (IV) | 51 365.00 | | | 51 365.00 |
EE Grand total (I to V) | 108 898.00 | | | 108 898.00 |
EG Accrued income and payables due within one year | 51 365.00 | | | 51 365.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 115 000.00 | | 115 000.00 | 115 000.00 |
FJ Net sales | 115 000.00 | | 115 000.00 | 115 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 115 001.00 | |
FW Other purchases and external expenses | | | 7 450.00 | |
FX Taxes, duties, and similar payments | | | 8.00 | |
FY Salaries and Wages | | | 32 433.00 | |
FZ Social Security Contributions | | | 96.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 39 988.00 | |
GG - OPERATING RESULT (I - II) | | | 75 012.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 75 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 18 480.00 | | | 18 480.00 |
HL TOTAL REVENUE (I + III + V + VII) | 115 001.00 | | | 115 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 468.00 | | | 58 468.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 56 532.00 | | | 56 532.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 000.00 | |
