| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 8 236.00 | | 8 236.00 | 8 236.00 |
BZ Other receivables | 207.00 | | 207.00 | 207.00 |
CF Cash and cash equivalents | 10 719.00 | | 10 719.00 | 10 719.00 |
CJ TOTAL (II) | 19 161.00 | | 19 161.00 | 19 161.00 |
CO Grand total (0 to V) | 19 161.00 | | 19 161.00 | 19 161.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 663.00 | | | 1 663.00 |
DL TOTAL (I) | 2 663.00 | | | 2 663.00 |
DX Trade payables and related accounts | 1 240.00 | | | 1 240.00 |
DY Tax and social security liabilities | 15 259.00 | | | 15 259.00 |
EC TOTAL (IV) | 16 498.00 | | | 16 498.00 |
EE Grand total (I to V) | 19 161.00 | | | 19 161.00 |
EG Accrued income and payables due within one year | 16 498.00 | | | 16 498.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 65 127.00 | |
FJ Net sales | | | 65 127.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 65 127.00 | |
FW Other purchases and external expenses | | | 5 678.00 | |
FX Taxes, duties, and similar payments | | | 511.00 | |
FY Salaries and Wages | | | 41 531.00 | |
FZ Social Security Contributions | | | 15 450.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 63 171.00 | |
GG - OPERATING RESULT (I - II) | | | 1 956.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 956.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 293.00 | | | 293.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 127.00 | | | 65 127.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 63 464.00 | | | 63 464.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 663.00 | | | 1 663.00 |
| |
| 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 | 1 240.00 | 1 240.00 | | 1 240.00 |
8D Social Security and Other Social Organizations | 15 259.00 | 15 259.00 | | 15 259.00 |
UX Other trade receivables | 8 236.00 | 8 236.00 | | 8 236.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 207.00 | 207.00 | | 207.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 443.00 | 8 443.00 | | 8 443.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 498.00 | 16 498.00 | | 16 498.00 |
