| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | | | 454.00 | |
BJ TOTAL (I) | | | 454.00 | |
BX Customers and related accounts | | | 7 124.00 | |
BZ Other receivables | | | 2 828.00 | |
CF Cash and cash equivalents | | | 47 182.00 | |
CH Prepaid expenses | | | 40.00 | |
CJ TOTAL (II) | | | 57 174.00 | |
CO Grand total (0 to V) | | | 57 629.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 300.00 | | | 23 300.00 |
DL TOTAL (I) | 29 300.00 | | | 29 300.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 456.00 | | | 11 456.00 |
DX Trade payables and related accounts | 991.00 | | | 991.00 |
DY Tax and social security liabilities | 15 882.00 | | | 15 882.00 |
EC TOTAL (IV) | 28 329.00 | | | 28 329.00 |
EE Grand total (I to V) | 57 629.00 | | | 57 629.00 |
EG Accrued income and payables due within one year | 28 329.00 | | | 28 329.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 150 145.00 | |
FJ Net sales | | | 150 145.00 | |
FR Total operating income (I) | | | 150 145.00 | |
FU Purchases of raw materials and other supplies | | | 691.00 | |
FW Other purchases and external expenses | | | 51 573.00 | |
FX Taxes, duties, and similar payments | | | 772.00 | |
FY Salaries and Wages | | | 62 808.00 | |
FZ Social Security Contributions | | | 8 588.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 86.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 124 519.00 | |
GG - OPERATING RESULT (I - II) | | | 25 626.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 25 626.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 326.00 | | | 2 326.00 |
HL TOTAL REVENUE (I + III + V + VII) | 150 145.00 | | | 150 145.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 126 845.00 | | | 126 845.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 300.00 | | | 23 300.00 |
| |
| 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 | | | 541.00 | |
I4 DECREASES Grand Total | | | 541.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 541.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 541.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 86.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 86.00 | | |
| |
| 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 | 991.00 | 991.00 | | 991.00 |
8C Staff and Related Accounts | 9 720.00 | 9 720.00 | | 9 720.00 |
8D Social Security and Other Social Organizations | 978.00 | 978.00 | | 978.00 |
8E Income Taxes | 2 326.00 | 2 326.00 | | 2 326.00 |
UX Other trade receivables | 7 124.00 | 7 124.00 | | 7 124.00 |
VB VAT | 2 828.00 | 2 828.00 | | 2 828.00 |
VI Group and Associates | 11 456.00 | 11 456.00 | | 11 456.00 |
VQ Other Taxes, Duties, and Similar Debts | 789.00 | 789.00 | | 789.00 |
VS Prepaid expenses | 40.00 | 40.00 | | 40.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 993.00 | 9 993.00 | | 9 993.00 |
VW VAT | 2 069.00 | 2 069.00 | | 2 069.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 329.00 | 28 329.00 | | 28 329.00 |
