| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 9 900.00 | | 9 900.00 | 9 900.00 |
CF Cash and cash equivalents | 78 454.00 | | 78 454.00 | 78 454.00 |
CJ TOTAL (II) | 88 354.00 | | 88 354.00 | 88 354.00 |
CO Grand total (0 to V) | 88 354.00 | | 88 354.00 | 88 354.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 58 623.00 | | | 58 623.00 |
DL TOTAL (I) | 59 723.00 | | | 59 723.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
DY Tax and social security liabilities | 27 631.00 | | | 27 631.00 |
EC TOTAL (IV) | 28 631.00 | | | 28 631.00 |
EE Grand total (I to V) | 88 354.00 | | | 88 354.00 |
EG Accrued income and payables due within one year | 28 631.00 | | | 28 631.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 129 622.00 | | 129 622.00 | 129 622.00 |
FJ Net sales | 129 622.00 | | 129 622.00 | 129 622.00 |
FQ Other income | | | 4.00 | |
FR Total operating income (I) | | | 129 627.00 | |
FW Other purchases and external expenses | | | 1 866.00 | |
FX Taxes, duties, and similar payments | | | 3 804.00 | |
FY Salaries and Wages | | | 29 377.00 | |
FZ Social Security Contributions | | | 13 156.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 48 206.00 | |
GG - OPERATING RESULT (I - II) | | | 81 421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 81 421.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 22 798.00 | | | 22 798.00 |
HL TOTAL REVENUE (I + III + V + VII) | 129 627.00 | | | 129 627.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 004.00 | | | 71 004.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 58 623.00 | | | 58 623.00 |
| |
| 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 | 1 000.00 | 1 000.00 | | 1 000.00 |
8C Staff and Related Accounts | 4 545.00 | 4 545.00 | | 4 545.00 |
8D Social Security and Other Social Organizations | 14 192.00 | 14 192.00 | | 14 192.00 |
8E Income Taxes | 5 202.00 | 5 202.00 | | 5 202.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 691.00 | 3 691.00 | | 3 691.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 900.00 | 9 900.00 | | 9 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 28 631.00 | 28 631.00 | | 28 631.00 |
