| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 900.00 | | 4 900.00 | 4 900.00 |
BX Customers and related accounts | 13 365.00 | | 13 365.00 | 13 365.00 |
BZ Other receivables | 3 780.00 | | 3 780.00 | 3 780.00 |
CF Cash and cash equivalents | 43 499.00 | | 43 499.00 | 43 499.00 |
CJ TOTAL (II) | 60 644.00 | | 60 644.00 | 60 644.00 |
CO Grand total (0 to V) | 65 544.00 | | 65 544.00 | 65 544.00 |
CU Other investments | 4 900.00 | | 4 900.00 | 4 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DG Other reserves | 11 986.00 | | | 11 986.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 23 230.00 | | | 23 230.00 |
DL TOTAL (I) | 36 216.00 | | | 36 216.00 |
DX Trade payables and related accounts | 25 228.00 | | | 25 228.00 |
DY Tax and social security liabilities | 4 100.00 | | | 4 100.00 |
EC TOTAL (IV) | 29 328.00 | | | 29 328.00 |
EE Grand total (I to V) | 65 544.00 | | | 65 544.00 |
EG Accrued income and payables due within one year | 29 328.00 | | | 29 328.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 78 519.00 | | 78 519.00 | 78 519.00 |
FJ Net sales | 78 519.00 | | 78 519.00 | 78 519.00 |
FR Total operating income (I) | | | 78 519.00 | |
FW Other purchases and external expenses | | | 51 114.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 51 189.00 | |
GG - OPERATING RESULT (I - II) | | | 27 330.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 27 330.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 4 100.00 | | | 4 100.00 |
HL TOTAL REVENUE (I + III + V + VII) | 78 519.00 | | | 78 519.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 289.00 | | | 55 289.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 23 230.00 | | | 23 230.00 |
| |
| 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 | 4 900.00 | | | 4 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 900.00 | |
I4 DECREASES Grand Total | | | 4 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 900.00 | | | 4 900.00 |
| |
| 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 | 25 228.00 | 25 228.00 | | 25 228.00 |
8E Income Taxes | 4 100.00 | 4 100.00 | | 4 100.00 |
UX Other trade receivables | 13 365.00 | | | 13 365.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 3 780.00 | | | 3 780.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 17 145.00 | 17 145.00 | | 17 145.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 328.00 | 29 328.00 | | 29 328.00 |
