| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 14 940.00 | | 14 940.00 | 14 940.00 |
BZ Other receivables | 1 694.00 | | 1 694.00 | 1 694.00 |
CF Cash and cash equivalents | 18 040.00 | | 18 040.00 | 18 040.00 |
CH Prepaid expenses | 49.00 | | 49.00 | 49.00 |
CJ TOTAL (II) | 34 724.00 | | 34 724.00 | 34 724.00 |
CO Grand total (0 to V) | 34 724.00 | | 34 724.00 | 34 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | 8 355.00 | 7 253.00 | | 8 355.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 116.00 | 1 102.00 | | 2 116.00 |
DL TOTAL (I) | 19 270.00 | 17 155.00 | | 19 270.00 |
DX Trade payables and related accounts | 9 642.00 | 12 516.00 | | 9 642.00 |
DY Tax and social security liabilities | 5 572.00 | 2 520.00 | | 5 572.00 |
EA Other liabilities | 240.00 | | | 240.00 |
EC TOTAL (IV) | 15 454.00 | 15 036.00 | | 15 454.00 |
EE Grand total (I to V) | 34 724.00 | 32 190.00 | | 34 724.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 54 144.00 | | 54 144.00 | 54 144.00 |
FG Production sold - services | 391.00 | | 391.00 | 391.00 |
FJ Net sales | 54 535.00 | | 54 535.00 | 54 535.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 54 535.00 | |
FS Purchases of goods (including customs duties) | | | 40 941.00 | |
FU Purchases of raw materials and other supplies | | | 870.00 | |
FW Other purchases and external expenses | | | 4 016.00 | |
FX Taxes, duties, and similar payments | | | 600.00 | |
FY Salaries and Wages | | | 5 604.00 | |
FZ Social Security Contributions | | | 14.00 | |
GF Total Operating Expenses (II) | | | 52 046.00 | |
GG - OPERATING RESULT (I - II) | | | 2 489.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 489.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 373.00 | 194.00 | | 373.00 |
HL TOTAL REVENUE (I + III + V + VII) | 54 535.00 | 106 994.00 | | 54 535.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 419.00 | 105 892.00 | | 52 419.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 116.00 | 1 102.00 | | 2 116.00 |
| |
| 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 | 9 642.00 | 9 642.00 | | 9 642.00 |
8C Staff and Related Accounts | 2 330.00 | 2 330.00 | | 2 330.00 |
8D Social Security and Other Social Organizations | 392.00 | 392.00 | | 392.00 |
8E Income Taxes | 373.00 | 373.00 | | 373.00 |
8K Other liabilities (including liabilities related to repo transactions) | 240.00 | 240.00 | | 240.00 |
UX Other trade receivables | 14 940.00 | 14 940.00 | | 14 940.00 |
VP Miscellaneous | 1 394.00 | 1 394.00 | | 1 394.00 |
VQ Other Taxes, Duties, and Similar Debts | 103.00 | 103.00 | | 103.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VS Prepaid expenses | 49.00 | 49.00 | | 49.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 684.00 | 16 684.00 | | 16 684.00 |
VW VAT | 274.00 | 274.00 | | 274.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 354.00 | 13 354.00 | | 13 354.00 |
