| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 2 600.00 | 706.00 | 1 894.00 | 2 600.00 |
AT Other tangible assets | 2 000.00 | 634.00 | 1 366.00 | 2 000.00 |
BJ TOTAL (I) | 4 600.00 | 1 340.00 | 3 260.00 | 4 600.00 |
BT Goods | 360.00 | | 360.00 | 360.00 |
BZ Other receivables | 2 161.00 | | 2 161.00 | 2 161.00 |
CF Cash and cash equivalents | 8 150.00 | | 8 150.00 | 8 150.00 |
CJ TOTAL (II) | 10 671.00 | | 10 671.00 | 10 671.00 |
CO Grand total (0 to V) | 15 271.00 | 1 340.00 | 13 931.00 | 15 271.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 742.00 | | | 2 742.00 |
DL TOTAL (I) | 3 742.00 | | | 3 742.00 |
DV Miscellaneous Loans and Financial Debts (4) | 63.00 | | | 63.00 |
DX Trade payables and related accounts | 7 374.00 | | | 7 374.00 |
DY Tax and social security liabilities | 2 753.00 | | | 2 753.00 |
EC TOTAL (IV) | 10 189.00 | | | 10 189.00 |
EE Grand total (I to V) | 13 931.00 | | | 13 931.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 74 438.00 | | 74 438.00 | 74 438.00 |
FJ Net sales | 74 438.00 | | 74 438.00 | 74 438.00 |
FR Total operating income (I) | | | 74 438.00 | |
FS Purchases of goods (including customs duties) | | | 42 225.00 | |
FT Inventory change (goods) | | | -360.00 | |
FW Other purchases and external expenses | | | 22 117.00 | |
FX Taxes, duties, and similar payments | | | 415.00 | |
FY Salaries and Wages | | | 5 307.00 | |
FZ Social Security Contributions | | | 651.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 340.00 | |
GF Total Operating Expenses (II) | | | 71 696.00 | |
GG - OPERATING RESULT (I - II) | | | 2 742.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 742.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 74 438.00 | | | 74 438.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 71 696.00 | | | 71 696.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 742.00 | | | 2 742.00 |
| |
| 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 | | | 4 600.00 | |
I4 DECREASES Grand Total | | | 4 600.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 600.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 600.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 340.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 340.00 | | |
| |
| 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 | 7 374.00 | 7 374.00 | | 7 374.00 |
8C Staff and Related Accounts | 1 579.00 | 1 579.00 | | 1 579.00 |
8D Social Security and Other Social Organizations | 1 174.00 | 1 174.00 | | 1 174.00 |
VB VAT | 2 161.00 | | | 2 161.00 |
VI Group and Associates | 63.00 | 63.00 | | 63.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 161.00 | 2 161.00 | | 2 161.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 189.00 | 10 189.00 | | 10 189.00 |
