| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 3 300.00 | | 3 300.00 | 3 300.00 |
BJ TOTAL (I) | 3 300.00 | | 3 300.00 | 3 300.00 |
BX Customers and related accounts | 123.00 | | 123.00 | 123.00 |
BZ Other receivables | 2 400.00 | | 2 400.00 | 2 400.00 |
CB Subscribed and called capital, not paid | | | | |
CF Cash and cash equivalents | 3 669.00 | | 3 669.00 | 3 669.00 |
CJ TOTAL (II) | 6 192.00 | | 6 192.00 | 6 192.00 |
CO Grand total (0 to V) | 9 492.00 | | 9 492.00 | 9 492.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DD Legal reserve (1) | 10.00 | | | 10.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 168.00 | 3 199.00 | | 9 168.00 |
DL TOTAL (I) | 9 278.00 | 3 299.00 | | 9 278.00 |
DV Miscellaneous Loans and Financial Debts (4) | 94.00 | | | 94.00 |
DX Trade payables and related accounts | 120.00 | | | 120.00 |
EC TOTAL (IV) | 214.00 | | | 214.00 |
EE Grand total (I to V) | 9 492.00 | 3 299.00 | | 9 492.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 61 817.00 | | 61 817.00 | 61 817.00 |
FJ Net sales | 61 817.00 | | 61 817.00 | 61 817.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 61 818.00 | |
FW Other purchases and external expenses | | | 46 002.00 | |
FY Salaries and Wages | | | 5 867.00 | |
FZ Social Security Contributions | | | 728.00 | |
GE Other Expenses | | | 14.00 | |
GF Total Operating Expenses (II) | | | 52 611.00 | |
GG - OPERATING RESULT (I - II) | | | 9 207.00 | |
GR Interest and similar expenses | | | 73.00 | |
GU Total financial expenses (VI) | | | 73.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -73.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 134.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 159.00 | | | 159.00 |
HD Total exceptional income (VII) | 159.00 | | | 159.00 |
HE Exceptional expenses on management operations | 125.00 | | | 125.00 |
HH Total exceptional expenses (VIII) | 125.00 | | | 125.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 34.00 | | | 34.00 |
HL TOTAL REVENUE (I + III + V + VII) | 61 977.00 | 6 937.00 | | 61 977.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 52 809.00 | 3 738.00 | | 52 809.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 168.00 | 3 199.00 | | 9 168.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 94.00 | | | 94.00 |
8B Suppliers and Related Accounts | 120.00 | | | 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 823.00 | 2 523.00 | | 5 823.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 214.00 | | | 214.00 |
