| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 602.00 | | 1 602.00 | 1 602.00 |
BZ Other receivables | 288.00 | | 288.00 | 288.00 |
CF Cash and cash equivalents | 27 740.00 | | 27 740.00 | 27 740.00 |
CJ TOTAL (II) | 29 630.00 | | 29 630.00 | 29 630.00 |
CO Grand total (0 to V) | 29 630.00 | | 29 630.00 | 29 630.00 |
| |
| 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 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 13 629.00 | 15 878.00 | | 13 629.00 |
DL TOTAL (I) | 22 429.00 | 24 678.00 | | 22 429.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 033.00 | 2 814.00 | | 3 033.00 |
DX Trade payables and related accounts | 1 440.00 | 1 440.00 | | 1 440.00 |
DY Tax and social security liabilities | 2 728.00 | 4 234.00 | | 2 728.00 |
EC TOTAL (IV) | 7 201.00 | 8 488.00 | | 7 201.00 |
EE Grand total (I to V) | 29 630.00 | 33 165.00 | | 29 630.00 |
EG Accrued income and payables due within one year | 2 201.00 | 8 488.00 | | 2 201.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 20 160.00 | |
FJ Net sales | | | 20 160.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 20 160.00 | |
FU Purchases of raw materials and other supplies | | | 327.00 | |
FW Other purchases and external expenses | | | 4 273.00 | |
FX Taxes, duties, and similar payments | | | 1 181.00 | |
FY Salaries and Wages | | | 157.00 | |
FZ Social Security Contributions | | | 527.00 | |
GF Total Operating Expenses (II) | | | 6 465.00 | |
GG - OPERATING RESULT (I - II) | | | 13 695.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 13 695.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 66.00 | 13.00 | | 66.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -66.00 | -13.00 | | -66.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 160.00 | 22 428.00 | | 20 160.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 531.00 | 6 550.00 | | 6 531.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 13 629.00 | 15 878.00 | | 13 629.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 1 488.00 | 1 488.00 | | 1 488.00 |
UX Other trade receivables | 1 602.00 | 1 602.00 | | 1 602.00 |
VB VAT | 288.00 | 288.00 | | 288.00 |
VI Group and Associates | 3 033.00 | 3 033.00 | | 3 033.00 |
VQ Other Taxes, Duties, and Similar Debts | 299.00 | 299.00 | | 299.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 890.00 | 1 890.00 | | 1 890.00 |
VW VAT | 942.00 | 942.00 | | 942.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 201.00 | 7 201.00 | | 7 201.00 |
