| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1.00 | | 1.00 | 1.00 |
BZ Other receivables | 512.00 | | 512.00 | 512.00 |
CF Cash and cash equivalents | 66 966.00 | | 66 966.00 | 66 966.00 |
CJ TOTAL (II) | 67 479.00 | | 67 479.00 | 67 479.00 |
CO Grand total (0 to V) | 67 480.00 | | 67 480.00 | 67 480.00 |
CU Other investments | 1.00 | | 1.00 | 1.00 |
| |
| 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 |
DD Legal reserve (1) | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | 38 158.00 | 37 017.00 | | 38 158.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 069.00 | 1 140.00 | | 4 069.00 |
DL TOTAL (I) | 64 227.00 | 60 158.00 | | 64 227.00 |
DX Trade payables and related accounts | 2 640.00 | 6 348.00 | | 2 640.00 |
DY Tax and social security liabilities | 613.00 | | | 613.00 |
EC TOTAL (IV) | 3 253.00 | 6 348.00 | | 3 253.00 |
EE Grand total (I to V) | 67 480.00 | 66 506.00 | | 67 480.00 |
| |
| 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 | |
FJ Net sales | | 10 000.00 | 10 000.00 | |
FR Total operating income (I) | | | 10 000.00 | |
FW Other purchases and external expenses | | | 3 896.00 | |
FX Taxes, duties, and similar payments | | | | |
GF Total Operating Expenses (II) | | | 3 896.00 | |
GG - OPERATING RESULT (I - II) | | | 6 104.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 104.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 035.00 | 571.00 | | 2 035.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 000.00 | 13 008.00 | | 10 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 931.00 | 11 867.00 | | 5 931.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 069.00 | 1 140.00 | | 4 069.00 |
| |
| 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 | 1.00 | | | 1.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1.00 | |
I4 DECREASES Grand Total | | | 1.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1.00 | | | 1.00 |
| |
| 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 | 2 640.00 | 2 640.00 | | 2 640.00 |
8E Income Taxes | 613.00 | 613.00 | | 613.00 |
VB VAT | 512.00 | | | 512.00 |
VC Group and associates | 1.00 | | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 512.00 | 512.00 | | 512.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 253.00 | 3 253.00 | | 3 253.00 |
