| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 394.00 | | 2 394.00 | 2 394.00 |
CF Cash and cash equivalents | 10 881.00 | | 10 881.00 | 10 881.00 |
CJ TOTAL (II) | 13 275.00 | | 13 275.00 | 13 275.00 |
CO Grand total (0 to V) | 13 275.00 | | 13 275.00 | 13 275.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 640.00 | | | 4 640.00 |
DL TOTAL (I) | 5 640.00 | | | 5 640.00 |
DV Miscellaneous Loans and Financial Debts (4) | 382.00 | | | 382.00 |
DX Trade payables and related accounts | 959.00 | | | 959.00 |
DY Tax and social security liabilities | 6 293.00 | | | 6 293.00 |
EC TOTAL (IV) | 7 635.00 | | | 7 635.00 |
EE Grand total (I to V) | 13 275.00 | | | 13 275.00 |
EI Including equity loans | 382.00 | | | 382.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 50 138.00 | | 50 138.00 | 50 138.00 |
FJ Net sales | 50 138.00 | | 50 138.00 | 50 138.00 |
FR Total operating income (I) | | | 50 138.00 | |
FU Purchases of raw materials and other supplies | | | 3 979.00 | |
FW Other purchases and external expenses | | | 6 486.00 | |
FY Salaries and Wages | | | 33 898.00 | |
GF Total Operating Expenses (II) | | | 44 363.00 | |
GG - OPERATING RESULT (I - II) | | | 5 775.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 269.00 | | | 269.00 |
HH Total exceptional expenses (VIII) | 269.00 | | | 269.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -269.00 | | | -269.00 |
HK Income tax | 866.00 | | | 866.00 |
HL TOTAL REVENUE (I + III + V + VII) | 50 138.00 | | | 50 138.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 45 498.00 | | | 45 498.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 640.00 | | | 4 640.00 |
| |
| 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 | 959.00 | 959.00 | | 959.00 |
8D Social Security and Other Social Organizations | 4 968.00 | 4 968.00 | | 4 968.00 |
8E Income Taxes | 866.00 | 866.00 | | 866.00 |
UX Other trade receivables | 2 394.00 | | | 2 394.00 |
VI Group and Associates | 382.00 | 382.00 | | 382.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 394.00 | 2 394.00 | | 2 394.00 |
VW VAT | 459.00 | 459.00 | | 459.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 635.00 | 7 635.00 | | 7 635.00 |
