| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 33 720.00 | | 33 720.00 | 33 720.00 |
BZ Other receivables | 15 052.00 | | 15 052.00 | 15 052.00 |
CF Cash and cash equivalents | 10 717.00 | | 10 717.00 | 10 717.00 |
CJ TOTAL (II) | 59 489.00 | | 59 489.00 | 59 489.00 |
CO Grand total (0 to V) | 59 489.00 | | 59 489.00 | 59 489.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 364.00 | | | 1 364.00 |
DL TOTAL (I) | 11 364.00 | | | 11 364.00 |
DV Miscellaneous Loans and Financial Debts (4) | 20 000.00 | | | 20 000.00 |
DX Trade payables and related accounts | 15 180.00 | | | 15 180.00 |
DY Tax and social security liabilities | 12 946.00 | | | 12 946.00 |
EC TOTAL (IV) | 48 126.00 | | | 48 126.00 |
EE Grand total (I to V) | 59 489.00 | | | 59 489.00 |
EG Accrued income and payables due within one year | 48 126.00 | | | 48 126.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 28 100.00 | |
FJ Net sales | | | 28 100.00 | |
FR Total operating income (I) | | | 28 100.00 | |
FW Other purchases and external expenses | | | 4 200.00 | |
FX Taxes, duties, and similar payments | | | 176.00 | |
FY Salaries and Wages | | | 15 595.00 | |
FZ Social Security Contributions | | | 6 232.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 26 206.00 | |
GG - OPERATING RESULT (I - II) | | | 1 894.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 894.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 530.00 | | | 530.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 100.00 | | | 28 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 736.00 | | | 26 736.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 364.00 | | | 1 364.00 |
| |
| 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 | 15 180.00 | 15 180.00 | | 15 180.00 |
8D Social Security and Other Social Organizations | 12 946.00 | 12 946.00 | | 12 946.00 |
UX Other trade receivables | 33 720.00 | 33 720.00 | | 33 720.00 |
VI Group and Associates | 20 000.00 | 20 000.00 | | 20 000.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 15 052.00 | 15 052.00 | | 15 052.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 48 772.00 | 48 772.00 | | 48 772.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 126.00 | 48 126.00 | | 48 126.00 |
