| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 149.00 | 38.00 | 1 111.00 | 1 149.00 |
BJ TOTAL (I) | 1 149.00 | 38.00 | 1 111.00 | 1 149.00 |
BX Customers and related accounts | 2 450.00 | | 2 450.00 | 2 450.00 |
BZ Other receivables | 800.00 | | 800.00 | 800.00 |
CF Cash and cash equivalents | 18 578.00 | | 18 578.00 | 18 578.00 |
CJ TOTAL (II) | 21 828.00 | | 21 828.00 | 21 828.00 |
CO Grand total (0 to V) | 22 977.00 | 38.00 | 22 939.00 | 22 977.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -354.00 | | | -354.00 |
DL TOTAL (I) | 4 646.00 | | | 4 646.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 441.00 | | | 7 441.00 |
DW Advances and down payments received on current orders | 10 057.00 | | | 10 057.00 |
DY Tax and social security liabilities | 795.00 | | | 795.00 |
EC TOTAL (IV) | 18 293.00 | | | 18 293.00 |
EE Grand total (I to V) | 22 939.00 | | | 22 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 31 800.00 | | 31 800.00 | 31 800.00 |
FJ Net sales | 31 800.00 | | 31 800.00 | 31 800.00 |
FR Total operating income (I) | | | 31 800.00 | |
FU Purchases of raw materials and other supplies | | | 3 685.00 | |
FW Other purchases and external expenses | | | 23 044.00 | |
FX Taxes, duties, and similar payments | | | 795.00 | |
FZ Social Security Contributions | | | 4 591.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 38.00 | |
GF Total Operating Expenses (II) | | | 32 154.00 | |
GG - OPERATING RESULT (I - II) | | | -354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 31 800.00 | | | 31 800.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 32 154.00 | | | 32 154.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -354.00 | | | -354.00 |
| |
| 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 | | | 1 149.00 | |
I4 DECREASES Grand Total | | | 1 149.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 149.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 149.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 38.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 38.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 795.00 | 795.00 | | 795.00 |
UX Other trade receivables | 2 450.00 | | | 2 450.00 |
VB VAT | 800.00 | | | 800.00 |
VI Group and Associates | 7 441.00 | 7 441.00 | | 7 441.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 250.00 | 3 250.00 | | 3 250.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 236.00 | 8 236.00 | | 8 236.00 |
