| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | | 135.00 | -135.00 | |
AT Other tangible assets | 1 904.00 | | 1 904.00 | 1 904.00 |
BJ TOTAL (I) | 1 904.00 | 135.00 | 1 768.00 | 1 904.00 |
BX Customers and related accounts | 3 255.00 | | 3 255.00 | 3 255.00 |
BZ Other receivables | 1 600.00 | | 1 600.00 | 1 600.00 |
CF Cash and cash equivalents | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 5 381.00 | | 5 381.00 | 5 381.00 |
CO Grand total (0 to V) | 7 285.00 | 135.00 | 7 149.00 | 7 285.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 012.00 | | | -2 012.00 |
DL TOTAL (I) | 3 987.00 | | | 3 987.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 462.00 | | | 2 462.00 |
DX Trade payables and related accounts | 700.00 | | | 700.00 |
EC TOTAL (IV) | 3 162.00 | | | 3 162.00 |
EE Grand total (I to V) | 7 149.00 | | | 7 149.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 8 991.00 | | 8 991.00 | 8 991.00 |
FG Production sold - services | 232.00 | | 232.00 | 232.00 |
FJ Net sales | 9 223.00 | | 9 223.00 | 9 223.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 9 229.00 | |
FS Purchases of goods (including customs duties) | | | 6 832.00 | |
FU Purchases of raw materials and other supplies | | | 124.00 | |
FW Other purchases and external expenses | | | 4 149.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 135.00 | |
GF Total Operating Expenses (II) | | | 11 242.00 | |
GG - OPERATING RESULT (I - II) | | | -2 013.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 012.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 229.00 | | | 9 229.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 242.00 | | | 11 242.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 012.00 | | | -2 012.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 904.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 135.00 | | |
| |
| 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 | 700.00 | 700.00 | | 700.00 |
