| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 9 486.00 | | 9 486.00 | 9 486.00 |
BZ Other receivables | 1 620.00 | | 1 620.00 | 1 620.00 |
CF Cash and cash equivalents | 17 104.00 | | 17 104.00 | 17 104.00 |
CJ TOTAL (II) | 28 210.00 | | 28 210.00 | 28 210.00 |
CO Grand total (0 to V) | 28 225.00 | | 28 225.00 | 28 225.00 |
| |
| 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) | 200.00 | 200.00 | | 200.00 |
DE Statutory or contractual reserves | 18 033.00 | 14 897.00 | | 18 033.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 423.00 | 3 136.00 | | 4 423.00 |
DL TOTAL (I) | 24 656.00 | 20 233.00 | | 24 656.00 |
DV Miscellaneous Loans and Financial Debts (4) | 463.00 | 432.00 | | 463.00 |
DX Trade payables and related accounts | 2 326.00 | 9 559.00 | | 2 326.00 |
DY Tax and social security liabilities | 781.00 | 554.00 | | 781.00 |
EC TOTAL (IV) | 3 570.00 | 10 544.00 | | 3 570.00 |
EE Grand total (I to V) | 28 225.00 | 30 777.00 | | 28 225.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 155 117.00 | | 155 117.00 | 155 117.00 |
FJ Net sales | 155 117.00 | | 155 117.00 | 155 117.00 |
FR Total operating income (I) | | | 155 117.00 | |
FU Purchases of raw materials and other supplies | | | 728.00 | |
FW Other purchases and external expenses | | | 56 397.00 | |
FX Taxes, duties, and similar payments | | | 2 021.00 | |
FY Salaries and Wages | | | 90 768.00 | |
GF Total Operating Expenses (II) | | | 149 913.00 | |
GG - OPERATING RESULT (I - II) | | | 5 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 204.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 781.00 | 554.00 | | 781.00 |
HL TOTAL REVENUE (I + III + V + VII) | 155 117.00 | 156 422.00 | | 155 117.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 150 694.00 | 153 287.00 | | 150 694.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 423.00 | 3 136.00 | | 4 423.00 |
| |
| 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 | 2 326.00 | 2 326.00 | | 2 326.00 |
8E Income Taxes | 781.00 | 781.00 | | 781.00 |
UT Other financial assets | 15.00 | 15.00 | | 15.00 |
UX Other trade receivables | 9 486.00 | 9 486.00 | | 9 486.00 |
VB VAT | 1 620.00 | 1 620.00 | | 1 620.00 |
VI Group and Associates | 463.00 | 463.00 | | 463.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 121.00 | 11 121.00 | | 11 121.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 570.00 | 3 570.00 | | 3 570.00 |
