| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 17 520.00 | | 17 520.00 | 17 520.00 |
BZ Other receivables | 3 739.00 | | 3 739.00 | 3 739.00 |
CF Cash and cash equivalents | 192.00 | | 192.00 | 192.00 |
CJ TOTAL (II) | 21 450.00 | | 21 450.00 | 21 450.00 |
CO Grand total (0 to V) | 21 450.00 | | 21 450.00 | 21 450.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -6 032.00 | -3 210.00 | | -6 032.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 483.00 | -2 822.00 | | 10 483.00 |
DL TOTAL (I) | 5 451.00 | -5 032.00 | | 5 451.00 |
DV Miscellaneous Loans and Financial Debts (4) | | 181.00 | | |
DX Trade payables and related accounts | 11 957.00 | 11 168.00 | | 11 957.00 |
DY Tax and social security liabilities | 3 595.00 | | | 3 595.00 |
EA Other liabilities | 447.00 | 447.00 | | 447.00 |
EC TOTAL (IV) | 15 999.00 | 11 796.00 | | 15 999.00 |
EE Grand total (I to V) | 21 450.00 | 6 764.00 | | 21 450.00 |
EG Accrued income and payables due within one year | 15 999.00 | 11 796.00 | | 15 999.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 600.00 | | 14 600.00 | 14 600.00 |
FJ Net sales | 14 600.00 | | 14 600.00 | 14 600.00 |
FR Total operating income (I) | | | 14 600.00 | |
FW Other purchases and external expenses | | | 3 257.00 | |
FX Taxes, duties, and similar payments | | | 185.00 | |
GF Total Operating Expenses (II) | | | 3 442.00 | |
GG - OPERATING RESULT (I - II) | | | 11 158.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 158.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 675.00 | | | 675.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 600.00 | 2 700.00 | | 14 600.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 117.00 | 5 522.00 | | 4 117.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 483.00 | -2 822.00 | | 10 483.00 |
| |
| 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 | 11 957.00 | 11 957.00 | | 11 957.00 |
8E Income Taxes | 675.00 | 675.00 | | 675.00 |
8K Other liabilities (including liabilities related to repo transactions) | 447.00 | 447.00 | | 447.00 |
UX Other trade receivables | 17 520.00 | 17 520.00 | | 17 520.00 |
VB VAT | 2 417.00 | 2 417.00 | | 2 417.00 |
VN Other taxes, similar payments | 1 322.00 | 1 322.00 | | 1 322.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 21 259.00 | 21 259.00 | | 21 259.00 |
VW VAT | 2 920.00 | 2 920.00 | | 2 920.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 999.00 | 15 999.00 | | 15 999.00 |
