| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 4 224.00 | | 4 224.00 | 4 224.00 |
CF Cash and cash equivalents | 91 876.00 | | 91 876.00 | 91 876.00 |
CJ TOTAL (II) | 96 100.00 | | 96 100.00 | 96 100.00 |
CO Grand total (0 to V) | 96 100.00 | | 96 100.00 | 96 100.00 |
| |
| 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) | 74 145.00 | | | 74 145.00 |
DL TOTAL (I) | 75 145.00 | | | 75 145.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1.00 | | | 1.00 |
DX Trade payables and related accounts | 150.00 | | | 150.00 |
DY Tax and social security liabilities | 20 804.00 | | | 20 804.00 |
EC TOTAL (IV) | 20 955.00 | | | 20 955.00 |
EE Grand total (I to V) | 96 100.00 | | | 96 100.00 |
EG Accrued income and payables due within one year | 20 955.00 | | | 20 955.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 000.00 | 734 950.00 | 738 950.00 | 4 000.00 |
FG Production sold - services | 950.00 | 4 000.00 | 4 950.00 | 950.00 |
FJ Net sales | 4 950.00 | 738 950.00 | 743 900.00 | 4 950.00 |
FR Total operating income (I) | | | 743 900.00 | |
FS Purchases of goods (including customs duties) | | | 631 794.00 | |
FW Other purchases and external expenses | | | 17 117.00 | |
FX Taxes, duties, and similar payments | | | 40.00 | |
GF Total Operating Expenses (II) | | | 648 951.00 | |
GG - OPERATING RESULT (I - II) | | | 94 949.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 94 949.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 20 804.00 | | | 20 804.00 |
HL TOTAL REVENUE (I + III + V + VII) | 743 900.00 | | | 743 900.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 669 755.00 | | | 669 755.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 74 145.00 | | | 74 145.00 |
| |
| 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 | 150.00 | 150.00 | | 150.00 |
8E Income Taxes | 20 804.00 | 20 804.00 | | 20 804.00 |
VB VAT | 4 224.00 | 4 224.00 | | 4 224.00 |
VI Group and Associates | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 224.00 | 4 224.00 | | 4 224.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 20 955.00 | 20 955.00 | | 20 955.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 40.00 | | | 40.00 |
ST Other accounts | 13 319.00 | | | 13 319.00 |
XQ Rental, rental and co-ownership charges | 75.00 | | | 75.00 |
YT Subcontracting | 3 723.00 | | | 3 723.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 40.00 | | | 40.00 |
YY Amount of VAT collected | 990.00 | | | 990.00 |
YZ Total deductible VAT on goods and services | 125 738.00 | | | 125 738.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 17 117.00 | | | 17 117.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 1.00 | | | 1.00 |
