| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 534.00 | | 534.00 | 534.00 |
CF Cash and cash equivalents | 4 543.00 | | 4 543.00 | 4 543.00 |
CJ TOTAL (II) | 5 437.00 | | 5 437.00 | 5 437.00 |
CO Grand total (0 to V) | 5 437.00 | | 5 437.00 | 5 437.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 21.00 | 21.00 | | 21.00 |
DH Retained earnings | -2 479.00 | -2 604.00 | | -2 479.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 101.00 | 125.00 | | 3 101.00 |
DL TOTAL (I) | 2 643.00 | -459.00 | | 2 643.00 |
DX Trade payables and related accounts | 2 337.00 | 210.00 | | 2 337.00 |
DY Tax and social security liabilities | 457.00 | 3 181.00 | | 457.00 |
EC TOTAL (IV) | 2 794.00 | 3 391.00 | | 2 794.00 |
EE Grand total (I to V) | 5 437.00 | 2 933.00 | | 5 437.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 49 897.00 | | 49 897.00 | 49 897.00 |
FJ Net sales | 49 897.00 | | 49 897.00 | 49 897.00 |
FR Total operating income (I) | | | 49 897.00 | |
FS Purchases of goods (including customs duties) | | | 17 221.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 21 064.00 | |
FX Taxes, duties, and similar payments | | | 1 873.00 | |
FY Salaries and Wages | | | 5 217.00 | |
FZ Social Security Contributions | | | 1 239.00 | |
GE Other Expenses | | | 40.00 | |
GF Total Operating Expenses (II) | | | 46 653.00 | |
GG - OPERATING RESULT (I - II) | | | 3 243.00 | |
GR Interest and similar expenses | | | 101.00 | |
GU Total financial expenses (VI) | | | 101.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -101.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 142.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 41.00 | | | 41.00 |
HL TOTAL REVENUE (I + III + V + VII) | 49 897.00 | 61 200.00 | | 49 897.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 46 795.00 | 61 075.00 | | 46 795.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 101.00 | 125.00 | | 3 101.00 |
| |
| 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 | 2 337.00 | 2 337.00 | | 2 337.00 |
8D Social Security and Other Social Organizations | 457.00 | 457.00 | | 457.00 |
VS Prepaid expenses | 534.00 | 534.00 | | 534.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 534.00 | 534.00 | | 534.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 794.00 | 2 794.00 | | 2 794.00 |
