| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 25 000.00 | | 25 000.00 | 25 000.00 |
BJ TOTAL (I) | 25 000.00 | | 25 000.00 | 25 000.00 |
CF Cash and cash equivalents | 21 682.00 | | 21 682.00 | 21 682.00 |
CJ TOTAL (II) | 21 682.00 | | 21 682.00 | 21 682.00 |
CO Grand total (0 to V) | 46 682.00 | | 46 682.00 | 46 682.00 |
| |
| 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 |
DH Retained earnings | -11 607.00 | -23 818.00 | | -11 607.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 12 265.00 | 12 211.00 | | 12 265.00 |
DL TOTAL (I) | 2 659.00 | -9 607.00 | | 2 659.00 |
DW Advances and down payments received on current orders | 24 337.00 | 3 936.00 | | 24 337.00 |
DX Trade payables and related accounts | 1 416.00 | 1 346.00 | | 1 416.00 |
DY Tax and social security liabilities | 18 271.00 | 15 159.00 | | 18 271.00 |
EC TOTAL (IV) | 44 023.00 | 20 441.00 | | 44 023.00 |
EE Grand total (I to V) | 46 682.00 | 10 834.00 | | 46 682.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 156 000.00 | | 156 000.00 | 156 000.00 |
FJ Net sales | 156 000.00 | | 156 000.00 | 156 000.00 |
FQ Other income | | | 743.00 | |
FR Total operating income (I) | | | 156 743.00 | |
FW Other purchases and external expenses | | | 37 200.00 | |
FX Taxes, duties, and similar payments | | | | |
FY Salaries and Wages | | | 79 020.00 | |
FZ Social Security Contributions | | | 28 257.00 | |
GF Total Operating Expenses (II) | | | 144 477.00 | |
GG - OPERATING RESULT (I - II) | | | 12 265.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 265.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 156 743.00 | 131 963.00 | | 156 743.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 144 477.00 | 119 752.00 | | 144 477.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 265.00 | 12 211.00 | | 12 265.00 |
| |
| 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 | 1 416.00 | 1 416.00 | | 1 416.00 |
8C Staff and Related Accounts | 8 553.00 | 8 553.00 | | 8 553.00 |
8D Social Security and Other Social Organizations | 9 717.00 | 9 717.00 | | 9 717.00 |
UP Loans | 25 000.00 | 25 000.00 | | 25 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 25 000.00 | 25 000.00 | | 25 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 19 687.00 | 19 687.00 | | 19 687.00 |
| |
| 16 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
