| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 6 395.00 | 4 092.00 | 2 303.00 | 6 395.00 |
AF Concessions, Patents and Similar Rights | | | | |
BJ TOTAL (I) | 6 395.00 | 4 092.00 | 2 303.00 | 6 395.00 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
CF Cash and cash equivalents | 9 685.00 | | 9 685.00 | 9 685.00 |
CJ TOTAL (II) | 44 117.00 | | 44 117.00 | 44 117.00 |
CO Grand total (0 to V) | 50 512.00 | 4 092.00 | 46 420.00 | 50 512.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 20 000.00 | 20 000.00 | | 20 000.00 |
DH Retained earnings | -3 586.00 | | | -3 586.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 525.00 | -3 586.00 | | 3 525.00 |
DL TOTAL (I) | 19 940.00 | 16 414.00 | | 19 940.00 |
DX Trade payables and related accounts | 7 027.00 | 44 443.00 | | 7 027.00 |
EC TOTAL (IV) | 26 481.00 | 112 443.00 | | 26 481.00 |
EE Grand total (I to V) | 46 420.00 | 128 858.00 | | 46 420.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 000.00 | | 10 000.00 | 10 000.00 |
FJ Net sales | 10 000.00 | | 10 000.00 | 10 000.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 43 603.00 | |
FR Total operating income (I) | | | 53 603.00 | |
FW Other purchases and external expenses | | | 47 803.00 | |
FX Taxes, duties, and similar payments | | | -187.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 880.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 49 642.00 | |
GG - OPERATING RESULT (I - II) | | | 3 961.00 | |
GR Interest and similar expenses | | | 437.00 | |
GU Total financial expenses (VI) | | | 437.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -437.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 525.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 15 321.00 | | | 15 321.00 |
HD Total exceptional income (VII) | 15 321.00 | | | 15 321.00 |
HF Exceptional expenses on capital transactions | 15 320.00 | | | 15 320.00 |
HH Total exceptional expenses (VIII) | 15 320.00 | | | 15 320.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 1.00 | | | 1.00 |
HL TOTAL REVENUE (I + III + V + VII) | 68 924.00 | 56 963.00 | | 68 924.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 399.00 | 60 548.00 | | 65 399.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 525.00 | -3 586.00 | | 3 525.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 14 631.00 | | | 14 631.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 26 481.00 | 26 481.00 | | 26 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 481.00 | 26 481.00 | | 26 481.00 |
