| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 10 800.00 | | 10 800.00 | 10 800.00 |
BZ Other receivables | 413.00 | | 413.00 | 413.00 |
CF Cash and cash equivalents | 40 817.00 | | 40 817.00 | 40 817.00 |
CJ TOTAL (II) | 52 030.00 | | 52 030.00 | 52 030.00 |
CO Grand total (0 to V) | 52 030.00 | | 52 030.00 | 52 030.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | | | 4 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 36 161.00 | | | 36 161.00 |
DL TOTAL (I) | 40 161.00 | | | 40 161.00 |
DV Miscellaneous Loans and Financial Debts (4) | 134.00 | | | 134.00 |
DX Trade payables and related accounts | 2 480.00 | | | 2 480.00 |
DY Tax and social security liabilities | 9 255.00 | | | 9 255.00 |
EC TOTAL (IV) | 11 869.00 | | | 11 869.00 |
EE Grand total (I to V) | 52 030.00 | | | 52 030.00 |
EG Accrued income and payables due within one year | 11 869.00 | | | 11 869.00 |
EI Including equity loans | 134.00 | | | 134.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 56 300.00 | |
FJ Net sales | | | 56 300.00 | |
FR Total operating income (I) | | | 56 300.00 | |
FW Other purchases and external expenses | | | 13 636.00 | |
FX Taxes, duties, and similar payments | | | 122.00 | |
GF Total Operating Expenses (II) | | | 13 758.00 | |
GG - OPERATING RESULT (I - II) | | | 42 542.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 42 542.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 6 381.00 | | | 6 381.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 300.00 | | | 56 300.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 139.00 | | | 20 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 36 161.00 | | | 36 161.00 |
| |
| 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 | 2 480.00 | 2 480.00 | | 2 480.00 |
8E Income Taxes | 6 381.00 | 6 381.00 | | 6 381.00 |
UX Other trade receivables | 10 800.00 | 10 800.00 | | 10 800.00 |
VB VAT | 413.00 | 413.00 | | 413.00 |
VI Group and Associates | 134.00 | 134.00 | | 134.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 213.00 | 11 213.00 | | 11 213.00 |
VW VAT | 2 874.00 | 2 874.00 | | 2 874.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 11 869.00 | 11 869.00 | | 11 869.00 |
