| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 5 940.00 | | 5 940.00 | 5 940.00 |
BZ Other receivables | 73 434.00 | | 73 434.00 | 73 434.00 |
CF Cash and cash equivalents | 7 336.00 | | 7 336.00 | 7 336.00 |
CJ TOTAL (II) | 86 711.00 | | 86 711.00 | 86 711.00 |
CO Grand total (0 to V) | 86 711.00 | | 86 711.00 | 86 711.00 |
| |
| 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) | 63 666.00 | | | 63 666.00 |
DL TOTAL (I) | 64 666.00 | | | 64 666.00 |
DX Trade payables and related accounts | 7 540.00 | | | 7 540.00 |
DY Tax and social security liabilities | 8 564.00 | | | 8 564.00 |
EA Other liabilities | 5 940.00 | | | 5 940.00 |
EC TOTAL (IV) | 22 044.00 | | | 22 044.00 |
EE Grand total (I to V) | 86 711.00 | | | 86 711.00 |
EG Accrued income and payables due within one year | 22 044.00 | | | 22 044.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 106 450.00 | | 106 450.00 | 106 450.00 |
FJ Net sales | 106 450.00 | | 106 450.00 | 106 450.00 |
FR Total operating income (I) | | | 106 450.00 | |
FW Other purchases and external expenses | | | 21 521.00 | |
FX Taxes, duties, and similar payments | | | 8 285.00 | |
FY Salaries and Wages | | | 8 725.00 | |
FZ Social Security Contributions | | | 4 205.00 | |
GF Total Operating Expenses (II) | | | 42 738.00 | |
GG - OPERATING RESULT (I - II) | | | 63 711.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 63 711.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 45.00 | | | 45.00 |
HH Total exceptional expenses (VIII) | 45.00 | | | 45.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -45.00 | | | -45.00 |
HL TOTAL REVENUE (I + III + V + VII) | 106 450.00 | | | 106 450.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 42 783.00 | | | 42 783.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 63 666.00 | | | 63 666.00 |
| |
| 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 | 7 540.00 | 7 540.00 | | 7 540.00 |
8D Social Security and Other Social Organizations | 8 565.00 | 8 565.00 | | 8 565.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 940.00 | 5 940.00 | | 5 940.00 |
UX Other trade receivables | 5 940.00 | 5 940.00 | | 5 940.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 73 435.00 | 73 435.00 | | 73 435.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 79 375.00 | 79 375.00 | | 79 375.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 045.00 | 22 045.00 | | 22 045.00 |
