| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 2 000.00 | | 2 000.00 | 2 000.00 |
AT Other tangible assets | 5 792.00 | 965.00 | 4 827.00 | 5 792.00 |
BJ TOTAL (I) | 5 792.00 | 965.00 | 4 827.00 | 5 792.00 |
BX Customers and related accounts | 17 910.00 | | 17 910.00 | 17 910.00 |
BZ Other receivables | 1 064.00 | | 1 064.00 | 1 064.00 |
CD Marketable securities | 170.00 | | 170.00 | 170.00 |
CF Cash and cash equivalents | 3 132.00 | | 3 132.00 | 3 132.00 |
CH Prepaid expenses | 3 611.00 | | 3 611.00 | 3 611.00 |
CJ TOTAL (II) | 25 716.00 | | 25 716.00 | 25 716.00 |
CO Grand total (0 to V) | 27 716.00 | | 27 716.00 | 27 716.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 171.00 | | | 171.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 371.00 | | | 371.00 |
DL TOTAL (I) | 2 371.00 | | | 2 371.00 |
DU Loans and Debts from Credit Institutions (3) | 1 529.00 | | | 1 529.00 |
DV Miscellaneous Loans and Financial Debts (4) | 280.00 | | | 280.00 |
DX Trade payables and related accounts | 22 995.00 | | | 22 995.00 |
DY Tax and social security liabilities | 2 070.00 | | | 2 070.00 |
EC TOTAL (IV) | 25 345.00 | | | 25 345.00 |
EE Grand total (I to V) | 27 716.00 | | | 27 716.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 619.00 | | 27 619.00 | 27 619.00 |
FJ Net sales | 27 619.00 | | 27 619.00 | 27 619.00 |
FR Total operating income (I) | | | 27 620.00 | |
FW Other purchases and external expenses | | | 27 184.00 | |
FX Taxes, duties, and similar payments | | | 250.00 | |
FY Salaries and Wages | | | 423.00 | |
FZ Social Security Contributions | | | 91.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 965.00 | |
GF Total Operating Expenses (II) | | | 27 184.00 | |
GG - OPERATING RESULT (I - II) | | | 436.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 436.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 65.00 | | | 65.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 620.00 | | | 27 620.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 249.00 | | | 27 249.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 371.00 | | | 371.00 |
| |
| 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 | | | 5 792.00 | |
I4 DECREASES Grand Total | | | 5 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 792.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 792.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 965.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 965.00 | | |
| |
| 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 | 22 995.00 | 22 995.00 | | 22 995.00 |
8E Income Taxes | 65.00 | 65.00 | | 65.00 |
UX Other trade receivables | 17 910.00 | | | 17 910.00 |
VB VAT | 1 064.00 | | | 1 064.00 |
VH Loans with a maturity of more than one year at origin | 1 529.00 | 1 529.00 | | 1 529.00 |
VI Group and Associates | 280.00 | 280.00 | | 280.00 |
VS Prepaid expenses | 3 611.00 | | | 3 611.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 22 584.00 | 22 584.00 | | 22 584.00 |
VW VAT | 2 005.00 | 2 005.00 | | 2 005.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 345.00 | 25 345.00 | | 25 345.00 |
