| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 4 980.00 | | 4 980.00 | 4 980.00 |
BX Customers and related accounts | 26 580.00 | | 26 580.00 | 26 580.00 |
BZ Other receivables | 8 237.00 | | 8 237.00 | 8 237.00 |
CF Cash and cash equivalents | 189.00 | | 189.00 | 189.00 |
CJ TOTAL (II) | 35 006.00 | | 35 006.00 | 35 006.00 |
CO Grand total (0 to V) | 39 986.00 | | 39 986.00 | 39 986.00 |
CU Other investments | 4 980.00 | | 4 980.00 | 4 980.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DH Retained earnings | -10 506.00 | | | -10 506.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 624.00 | | | 624.00 |
DL TOTAL (I) | -8 881.00 | | | -8 881.00 |
DV Miscellaneous Loans and Financial Debts (4) | 35 894.00 | | | 35 894.00 |
DX Trade payables and related accounts | 8 544.00 | | | 8 544.00 |
DY Tax and social security liabilities | 4 430.00 | | | 4 430.00 |
EC TOTAL (IV) | 48 868.00 | | | 48 868.00 |
EE Grand total (I to V) | 39 986.00 | | | 39 986.00 |
EG Accrued income and payables due within one year | 48 868.00 | | | 48 868.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 150.00 | | 22 150.00 | 22 150.00 |
FJ Net sales | 22 150.00 | | 22 150.00 | 22 150.00 |
FR Total operating income (I) | | | 22 150.00 | |
FW Other purchases and external expenses | | | 21 135.00 | |
FX Taxes, duties, and similar payments | | | 109.00 | |
GF Total Operating Expenses (II) | | | 21 245.00 | |
GG - OPERATING RESULT (I - II) | | | 904.00 | |
GR Interest and similar expenses | | | 280.00 | |
GU Total financial expenses (VI) | | | 280.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -280.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 624.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 150.00 | | | 22 150.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 21 525.00 | | | 21 525.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 624.00 | | | 624.00 |
| |
| 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 | 4 980.00 | | | 4 980.00 |
I3 DECREASES Total Financial Fixed Assets | | | 4 980.00 | |
I4 DECREASES Grand Total | | | 4 980.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 4 980.00 | | | 4 980.00 |
| |
| 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 | 8 544.00 | 8 544.00 | | 8 544.00 |
UX Other trade receivables | 26 580.00 | | | 26 580.00 |
VB VAT | 6 237.00 | | | 6 237.00 |
VI Group and Associates | 35 894.00 | 35 894.00 | | 35 894.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 2 000.00 | | | 2 000.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 34 817.00 | 34 817.00 | | 34 817.00 |
VW VAT | 4 430.00 | 4 430.00 | | 4 430.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 48 868.00 | 48 868.00 | | 48 868.00 |
