| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 8 000.00 | | 8 000.00 | 8 000.00 |
BX Customers and related accounts | 54 311.00 | | 54 311.00 | 54 311.00 |
BZ Other receivables | 741.00 | | 741.00 | 741.00 |
CF Cash and cash equivalents | 10 025.00 | | 10 025.00 | 10 025.00 |
CJ TOTAL (II) | 65 077.00 | | 65 077.00 | 65 077.00 |
CO Grand total (0 to V) | 73 077.00 | | 73 077.00 | 73 077.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -3 980.00 | -1 416.00 | | -3 980.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 8 565.00 | -2 564.00 | | 8 565.00 |
DL TOTAL (I) | 14 584.00 | 6 019.00 | | 14 584.00 |
DU Loans and Debts from Credit Institutions (3) | 72.00 | | | 72.00 |
DX Trade payables and related accounts | 4 428.00 | 2 178.00 | | 4 428.00 |
DY Tax and social security liabilities | 53 957.00 | | | 53 957.00 |
EA Other liabilities | 35.00 | | | 35.00 |
EC TOTAL (IV) | 58 493.00 | 2 178.00 | | 58 493.00 |
EE Grand total (I to V) | 73 077.00 | 8 197.00 | | 73 077.00 |
EG Accrued income and payables due within one year | 58 493.00 | 2 178.00 | | 58 493.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 72.00 | | | 72.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 251 544.00 | | 251 544.00 | 251 544.00 |
FJ Net sales | 251 544.00 | | 251 544.00 | 251 544.00 |
FR Total operating income (I) | | | 251 544.00 | |
FW Other purchases and external expenses | | | 10 707.00 | |
FX Taxes, duties, and similar payments | | | 840.00 | |
FY Salaries and Wages | | | 163 160.00 | |
FZ Social Security Contributions | | | 67 286.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 241 997.00 | |
GG - OPERATING RESULT (I - II) | | | 9 547.00 | |
GR Interest and similar expenses | | | 173.00 | |
GU Total financial expenses (VI) | | | 173.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 374.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 809.00 | | | 809.00 |
HL TOTAL REVENUE (I + III + V + VII) | 251 544.00 | | | 251 544.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 242 979.00 | 2 565.00 | | 242 979.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 8 565.00 | -2 565.00 | | 8 565.00 |
| |
| 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 | 4 428.00 | 4 428.00 | | 4 428.00 |
8D Social Security and Other Social Organizations | 53 958.00 | 53 958.00 | | 53 958.00 |
8K Other liabilities (including liabilities related to repo transactions) | 35.00 | 35.00 | | 35.00 |
VG Loans with a maturity of up to one year at origin | 72.00 | 72.00 | | 72.00 |
VS Prepaid expenses | 55 052.00 | 55 052.00 | | 55 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 55 052.00 | 55 052.00 | | 55 052.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 493.00 | 58 493.00 | | 58 493.00 |
