| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 11 604.00 | | 11 604.00 | 11 604.00 |
BZ Other receivables | 76.00 | | 76.00 | 76.00 |
CF Cash and cash equivalents | 7 324.00 | | 7 324.00 | 7 324.00 |
CJ TOTAL (II) | 19 004.00 | | 19 004.00 | 19 004.00 |
CO Grand total (0 to V) | 19 004.00 | | 19 004.00 | 19 004.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DD Legal reserve (1) | 50.00 | 50.00 | | 50.00 |
DG Other reserves | 1 548.00 | 775.00 | | 1 548.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 181.00 | 772.00 | | 3 181.00 |
DL TOTAL (I) | 5 279.00 | 2 098.00 | | 5 279.00 |
DV Miscellaneous Loans and Financial Debts (4) | 961.00 | 961.00 | | 961.00 |
DX Trade payables and related accounts | 270.00 | 99.00 | | 270.00 |
DY Tax and social security liabilities | 6 628.00 | 5 358.00 | | 6 628.00 |
EA Other liabilities | 1 380.00 | 2 014.00 | | 1 380.00 |
EB Prepaid income (2) | 4 485.00 | 5 085.00 | | 4 485.00 |
EC TOTAL (IV) | 13 725.00 | 13 519.00 | | 13 725.00 |
EE Grand total (I to V) | 19 004.00 | 15 617.00 | | 19 004.00 |
EG Accrued income and payables due within one year | 13 725.00 | 13 519.00 | | 13 725.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 633.00 | | 35 633.00 | 35 633.00 |
FJ Net sales | 35 633.00 | | 35 633.00 | 35 633.00 |
FR Total operating income (I) | | | 35 633.00 | |
FW Other purchases and external expenses | | | 12 626.00 | |
FX Taxes, duties, and similar payments | | | 347.00 | |
FY Salaries and Wages | | | 12 000.00 | |
FZ Social Security Contributions | | | 6 916.00 | |
GF Total Operating Expenses (II) | | | 31 889.00 | |
GG - OPERATING RESULT (I - II) | | | 3 743.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 743.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 562.00 | 136.00 | | 562.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 633.00 | 29 725.00 | | 35 633.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 451.00 | 28 952.00 | | 32 451.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 181.00 | 772.00 | | 3 181.00 |
| |
| 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 | 270.00 | 270.00 | | 270.00 |
8D Social Security and Other Social Organizations | 4 054.00 | 4 054.00 | | 4 054.00 |
8E Income Taxes | 562.00 | 562.00 | | 562.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 380.00 | 1 380.00 | | 1 380.00 |
8L Deferred income | 4 485.00 | 4 485.00 | | 4 485.00 |
UX Other trade receivables | 11 604.00 | 11 604.00 | | 11 604.00 |
VB VAT | 77.00 | 77.00 | | 77.00 |
VI Group and Associates | 962.00 | 962.00 | | 962.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 681.00 | 11 681.00 | | 11 681.00 |
VW VAT | 2 013.00 | 2 013.00 | | 2 013.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 725.00 | 13 725.00 | | 13 725.00 |
