| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 001.00 | 4 001.00 | | 4 001.00 |
BJ TOTAL (I) | 4 001.00 | 4 001.00 | | 4 001.00 |
BX Customers and related accounts | 4 145.00 | | 4 145.00 | 4 145.00 |
BZ Other receivables | 652.00 | | 652.00 | 652.00 |
CF Cash and cash equivalents | 7 847.00 | | 7 847.00 | 7 847.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 12 644.00 | | 12 644.00 | 12 644.00 |
CO Grand total (0 to V) | 16 645.00 | 4 001.00 | 12 644.00 | 16 645.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 500.00 | 4 500.00 | | 4 500.00 |
DD Legal reserve (1) | 450.00 | 382.00 | | 450.00 |
DH Retained earnings | 6 502.00 | 5 528.00 | | 6 502.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 526.00 | 1 042.00 | | 526.00 |
DL TOTAL (I) | 11 978.00 | 11 452.00 | | 11 978.00 |
DX Trade payables and related accounts | 521.00 | 397.00 | | 521.00 |
DY Tax and social security liabilities | 146.00 | 802.00 | | 146.00 |
EC TOTAL (IV) | 666.00 | 1 200.00 | | 666.00 |
EE Grand total (I to V) | 12 644.00 | 12 651.00 | | 12 644.00 |
EG Accrued income and payables due within one year | 666.00 | 1 200.00 | | 666.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 393.00 | | 4 393.00 | 4 393.00 |
FJ Net sales | 4 393.00 | | 4 393.00 | 4 393.00 |
FR Total operating income (I) | | | 4 393.00 | |
FW Other purchases and external expenses | | | 2 505.00 | |
FX Taxes, duties, and similar payments | | | 192.00 | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 700.00 | |
GG - OPERATING RESULT (I - II) | | | 1 693.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 693.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 167.00 | | | 1 167.00 |
HH Total exceptional expenses (VIII) | 1 167.00 | | | 1 167.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 167.00 | | | -1 167.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 393.00 | 3 772.00 | | 4 393.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 867.00 | 2 730.00 | | 3 867.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 526.00 | 1 042.00 | | 526.00 |
| |
| 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 | 4 001.00 | | | 4 001.00 |
I4 DECREASES Grand Total | | | 4 001.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 001.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 001.00 | | | 4 001.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 4 001.00 | | | 4 001.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 4 001.00 | | | 4 001.00 |
| |
| 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 | 521.00 | 521.00 | | 521.00 |
UX Other trade receivables | 4 145.00 | | | 4 145.00 |
VB VAT | 82.00 | | | 82.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 571.00 | | | 571.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 798.00 | 4 798.00 | | 4 798.00 |
VW VAT | 146.00 | 146.00 | | 146.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 667.00 | 667.00 | | 667.00 |
