| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 900.00 | 357.00 | 543.00 | 900.00 |
BJ TOTAL (I) | 900.00 | 357.00 | 543.00 | 900.00 |
BX Customers and related accounts | 1 973.00 | | 1 973.00 | 1 973.00 |
BZ Other receivables | 538.00 | | 538.00 | 538.00 |
CF Cash and cash equivalents | | | | |
CJ TOTAL (II) | 2 511.00 | | 2 511.00 | 2 511.00 |
CO Grand total (0 to V) | 3 411.00 | 357.00 | 3 054.00 | 3 411.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -933.00 | | | -933.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 130.00 | -933.00 | | 130.00 |
DL TOTAL (I) | 1 197.00 | 1 066.00 | | 1 197.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5.00 | 5.00 | | 5.00 |
DX Trade payables and related accounts | 1 450.00 | 837.00 | | 1 450.00 |
DY Tax and social security liabilities | 400.00 | | | 400.00 |
EC TOTAL (IV) | 1 856.00 | 869.00 | | 1 856.00 |
EE Grand total (I to V) | 3 054.00 | 1 936.00 | | 3 054.00 |
EG Accrued income and payables due within one year | 1 856.00 | 869.00 | | 1 856.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 650.00 | | 1 650.00 | 1 650.00 |
FJ Net sales | 1 650.00 | | 1 650.00 | 1 650.00 |
FR Total operating income (I) | | | 1 650.00 | |
FW Other purchases and external expenses | | | 1 234.00 | |
FY Salaries and Wages | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 225.00 | |
GF Total Operating Expenses (II) | | | 1 459.00 | |
GG - OPERATING RESULT (I - II) | | | 190.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 190.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 60.00 | | | 60.00 |
HH Total exceptional expenses (VIII) | 60.00 | | | 60.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -60.00 | | | -60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 1 650.00 | 9 500.00 | | 1 650.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 519.00 | 10 433.00 | | 1 519.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 130.00 | -933.00 | | 130.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 900.00 | | | 900.00 |
CZ ACQUISITIONS: Establishment, Development, or Research Expenses | 900.00 | | | 900.00 |
I4 DECREASES Grand Total | | | 900.00 | |
IN DECREASES Start-up, development, or research expenses | | | 900.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 132.00 | 225.00 | | 132.00 |
CY DEPRECIATION Start-up, development, or research expenses | 132.00 | 225.00 | | 132.00 |
| |
| 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 | 1 451.00 | 1 451.00 | | 1 451.00 |
UX Other trade receivables | 1 973.00 | | | 1 973.00 |
VB VAT | 538.00 | | | 538.00 |
VC Group and associates | 6.00 | | | 6.00 |
VI Group and Associates | 6.00 | 6.00 | | 6.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 511.00 | 2 511.00 | | 2 511.00 |
VW VAT | 400.00 | 400.00 | | 400.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 857.00 | 1 857.00 | | 1 857.00 |
