| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 97 224.00 | | 97 224.00 | 97 224.00 |
BZ Other receivables | 4 006.00 | | 4 006.00 | 4 006.00 |
CF Cash and cash equivalents | 595.00 | | 595.00 | 595.00 |
CJ TOTAL (II) | 101 825.00 | | 101 825.00 | 101 825.00 |
CO Grand total (0 to V) | 101 825.00 | | 101 825.00 | 101 825.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | | | 40 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -588.00 | | | -588.00 |
DL TOTAL (I) | 39 412.00 | | | 39 412.00 |
DY Tax and social security liabilities | 62 334.00 | | | 62 334.00 |
EA Other liabilities | 79.00 | | | 79.00 |
EC TOTAL (IV) | 62 413.00 | | | 62 413.00 |
EE Grand total (I to V) | 101 825.00 | | | 101 825.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 152 168.00 | | 152 168.00 | 152 168.00 |
FJ Net sales | 152 168.00 | | 152 168.00 | 152 168.00 |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 152 171.00 | |
FW Other purchases and external expenses | | | 15 725.00 | |
FX Taxes, duties, and similar payments | | | 4 731.00 | |
FY Salaries and Wages | | | 99 229.00 | |
FZ Social Security Contributions | | | 32 782.00 | |
GE Other Expenses | | | 290.00 | |
GF Total Operating Expenses (II) | | | 152 758.00 | |
GG - OPERATING RESULT (I - II) | | | -587.00 | |
GR Interest and similar expenses | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 152 171.00 | | | 152 171.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 152 759.00 | | | 152 759.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -588.00 | | | -588.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8C Staff and Related Accounts | 28 512.00 | 28 512.00 | | 28 512.00 |
8D Social Security and Other Social Organizations | 26 475.00 | 26 475.00 | | 26 475.00 |
8K Other liabilities (including liabilities related to repo transactions) | 79.00 | 79.00 | | 79.00 |
UX Other trade receivables | 97 224.00 | 97 224.00 | | 97 224.00 |
UY Staff and related accounts | 600.00 | 600.00 | | 600.00 |
VB VAT | 123.00 | 123.00 | | 123.00 |
VM Income taxes | 3 283.00 | 3 283.00 | | 3 283.00 |
VQ Other Taxes, Duties, and Similar Debts | 4 731.00 | 4 731.00 | | 4 731.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 101 230.00 | 101 230.00 | | 101 230.00 |
VW VAT | 2 615.00 | 2 615.00 | | 2 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 62 413.00 | 62 413.00 | | 62 413.00 |
