| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 36 379.00 | | 36 379.00 | 36 379.00 |
CF Cash and cash equivalents | 24 002.00 | | 24 002.00 | 24 002.00 |
CH Prepaid expenses | 990.00 | | 990.00 | 990.00 |
CJ TOTAL (II) | 61 371.00 | | 61 371.00 | 61 371.00 |
CO Grand total (0 to V) | 61 372.00 | | 61 372.00 | 61 372.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -4 364.00 | 2 196.00 | | -4 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -14 836.00 | -6 560.00 | | -14 836.00 |
DL TOTAL (I) | 20 800.00 | 35 636.00 | | 20 800.00 |
DX Trade payables and related accounts | 3 600.00 | 3 600.00 | | 3 600.00 |
DY Tax and social security liabilities | 36 972.00 | 39 646.00 | | 36 972.00 |
EC TOTAL (IV) | 40 572.00 | 43 246.00 | | 40 572.00 |
EE Grand total (I to V) | 61 372.00 | 78 883.00 | | 61 372.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 96 330.00 | | 96 330.00 | 96 330.00 |
FG Production sold - services | 138 000.00 | | 138 000.00 | 138 000.00 |
FJ Net sales | 234 330.00 | | 234 330.00 | 234 330.00 |
FQ Other income | | | 17.00 | |
FR Total operating income (I) | | | 234 347.00 | |
FS Purchases of goods (including customs duties) | | | 86 697.00 | |
FW Other purchases and external expenses | | | 15 133.00 | |
FX Taxes, duties, and similar payments | | | 2 486.00 | |
FY Salaries and Wages | | | 101 029.00 | |
FZ Social Security Contributions | | | 42 938.00 | |
GE Other Expenses | | | 865.00 | |
GF Total Operating Expenses (II) | | | 249 148.00 | |
GG - OPERATING RESULT (I - II) | | | -14 801.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -14 836.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 234 347.00 | 637 605.00 | | 234 347.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 249 183.00 | 644 164.00 | | 249 183.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -14 836.00 | -6 560.00 | | -14 836.00 |
| |
| 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 | 3 600.00 | 3 600.00 | | 3 600.00 |
8C Staff and Related Accounts | 871.00 | 871.00 | | 871.00 |
8D Social Security and Other Social Organizations | 7 036.00 | 7 036.00 | | 7 036.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 35 779.00 | 35 779.00 | | 35 779.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 619.00 | 1 619.00 | | 1 619.00 |
VS Prepaid expenses | 990.00 | 990.00 | | 990.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 37 370.00 | 37 370.00 | | 37 370.00 |
VW VAT | 27 446.00 | 27 446.00 | | 27 446.00 |
