| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 091.00 | 268.00 | 823.00 | 1 091.00 |
BJ TOTAL (I) | 1 091.00 | 268.00 | 823.00 | 1 091.00 |
BX Customers and related accounts | 9 007.00 | | 9 007.00 | 9 007.00 |
BZ Other receivables | 569.00 | | 569.00 | 569.00 |
CF Cash and cash equivalents | 3 870.00 | | 3 870.00 | 3 870.00 |
CJ TOTAL (II) | 13 447.00 | | 13 447.00 | 13 447.00 |
CO Grand total (0 to V) | 14 537.00 | 268.00 | 14 269.00 | 14 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 184.00 | | | 184.00 |
DL TOTAL (I) | 284.00 | | | 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 858.00 | | | 7 858.00 |
DX Trade payables and related accounts | 2 754.00 | | | 2 754.00 |
DY Tax and social security liabilities | 3 374.00 | | | 3 374.00 |
EC TOTAL (IV) | 13 985.00 | | | 13 985.00 |
EE Grand total (I to V) | 13 985.00 | | | 13 985.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 138.00 | | 24 138.00 | 24 138.00 |
FJ Net sales | 24 138.00 | | 24 138.00 | 24 138.00 |
FR Total operating income (I) | | | 24 139.00 | |
FW Other purchases and external expenses | | | 22 611.00 | |
FY Salaries and Wages | | | 1 044.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 268.00 | |
GF Total Operating Expenses (II) | | | 23 923.00 | |
GG - OPERATING RESULT (I - II) | | | 216.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 216.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 32.00 | | | 32.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 139.00 | | | 24 139.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 955.00 | | | 23 955.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 184.00 | | | 184.00 |
| |
| 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 | | | 1 091.00 | |
I4 DECREASES Grand Total | | | 1 091.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 091.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 091.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 268.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 268.00 | | |
| |
| 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 | 2 754.00 | 2 754.00 | | 2 754.00 |
8E Income Taxes | 32.00 | 32.00 | | 32.00 |
UX Other trade receivables | 9 007.00 | | | 9 007.00 |
VB VAT | 569.00 | | | 569.00 |
VI Group and Associates | 7 858.00 | 7 858.00 | | 7 858.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 576.00 | 9 576.00 | | 9 576.00 |
VW VAT | 3 342.00 | 3 342.00 | | 3 342.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 985.00 | 13 985.00 | | 13 985.00 |
