| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 903.00 | | 903.00 | 903.00 |
BX Customers and related accounts | 45 000.00 | | 45 000.00 | 45 000.00 |
BZ Other receivables | 529.00 | | 529.00 | 529.00 |
CF Cash and cash equivalents | 697.00 | | 697.00 | 697.00 |
CH Prepaid expenses | 12.00 | | 12.00 | 12.00 |
CJ TOTAL (II) | 46 238.00 | | 46 238.00 | 46 238.00 |
CO Grand total (0 to V) | 47 141.00 | | 47 141.00 | 47 141.00 |
CU Other investments | 903.00 | | 903.00 | 903.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 278.00 | 1 278.00 | | 1 278.00 |
DD Legal reserve (1) | 128.00 | | | 128.00 |
DG Other reserves | 5 205.00 | | | 5 205.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 159.00 | 5 333.00 | | 3 159.00 |
DL TOTAL (I) | 9 770.00 | 6 611.00 | | 9 770.00 |
DU Loans and Debts from Credit Institutions (3) | 41.00 | 22.00 | | 41.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 080.00 | 1 324.00 | | 14 080.00 |
DX Trade payables and related accounts | 2 147.00 | 2 585.00 | | 2 147.00 |
DY Tax and social security liabilities | 18 603.00 | 9 556.00 | | 18 603.00 |
EA Other liabilities | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 37 371.00 | 13 487.00 | | 37 371.00 |
EE Grand total (I to V) | 47 141.00 | 20 097.00 | | 47 141.00 |
EG Accrued income and payables due within one year | 37 371.00 | 13 487.00 | | 37 371.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 80 000.00 | | 80 000.00 | 80 000.00 |
FJ Net sales | 80 000.00 | | 80 000.00 | 80 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 80 002.00 | |
FW Other purchases and external expenses | | | 13 366.00 | |
FX Taxes, duties, and similar payments | | | 571.00 | |
FY Salaries and Wages | | | 45 489.00 | |
FZ Social Security Contributions | | | 16 464.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 75 891.00 | |
GG - OPERATING RESULT (I - II) | | | 4 112.00 | |
GR Interest and similar expenses | | | 153.00 | |
GU Total financial expenses (VI) | | | 153.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -153.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 958.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 799.00 | 1 334.00 | | 799.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 002.00 | 15 151.00 | | 80 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 76 843.00 | 9 818.00 | | 76 843.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 159.00 | 5 333.00 | | 3 159.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 903.00 | | | 903.00 |
I3 DECREASES Total Financial Fixed Assets | | | 903.00 | |
I4 DECREASES Grand Total | | | 903.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 903.00 | | | 903.00 |
| |
| 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 | 2 147.00 | 2 147.00 | | 2 147.00 |
8C Staff and Related Accounts | 2 741.00 | 2 741.00 | | 2 741.00 |
8D Social Security and Other Social Organizations | 5 595.00 | 5 595.00 | | 5 595.00 |
8E Income Taxes | 799.00 | 799.00 | | 799.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 500.00 | 2 500.00 | | 2 500.00 |
UX Other trade receivables | 45 000.00 | 45 000.00 | | 45 000.00 |
VB VAT | 405.00 | 405.00 | | 405.00 |
VG Loans with a maturity of up to one year at origin | 41.00 | 41.00 | | 41.00 |
VI Group and Associates | 14 080.00 | 14 080.00 | | 14 080.00 |
VQ Other Taxes, Duties, and Similar Debts | 890.00 | 890.00 | | 890.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 124.00 | 124.00 | | 124.00 |
VS Prepaid expenses | 12.00 | 12.00 | | 12.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 45 541.00 | 45 541.00 | | 45 541.00 |
VW VAT | 8 578.00 | 8 578.00 | | 8 578.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 37 371.00 | 37 371.00 | | 37 371.00 |
