| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BZ Other receivables | 7 017.00 | | 7 017.00 | 7 017.00 |
CF Cash and cash equivalents | 1 528.00 | | 1 528.00 | 1 528.00 |
CJ TOTAL (II) | 8 545.00 | | 8 545.00 | 8 545.00 |
CO Grand total (0 to V) | 8 595.00 | | 8 595.00 | 8 595.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -44.00 | | | -44.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 031.00 | -44.00 | | 1 031.00 |
DL TOTAL (I) | 1 087.00 | 56.00 | | 1 087.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 785.00 | 159.00 | | 6 785.00 |
DX Trade payables and related accounts | 548.00 | 3 114.00 | | 548.00 |
DY Tax and social security liabilities | 174.00 | | | 174.00 |
EC TOTAL (IV) | 7 508.00 | 3 273.00 | | 7 508.00 |
EE Grand total (I to V) | 8 595.00 | 3 329.00 | | 8 595.00 |
EG Accrued income and payables due within one year | 7 508.00 | 3 273.00 | | 7 508.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 745.00 | | 16 745.00 | 16 745.00 |
FJ Net sales | 16 745.00 | | 16 745.00 | 16 745.00 |
FR Total operating income (I) | | | 16 745.00 | |
FW Other purchases and external expenses | | | 15 380.00 | |
FX Taxes, duties, and similar payments | | | 160.00 | |
GF Total Operating Expenses (II) | | | 15 540.00 | |
GG - OPERATING RESULT (I - II) | | | 1 204.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 205.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 174.00 | | | 174.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 746.00 | 13 237.00 | | 16 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 714.00 | 13 281.00 | | 15 714.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 031.00 | -44.00 | | 1 031.00 |
| |
| 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 | 50.00 | | | 50.00 |
I3 DECREASES Total Financial Fixed Assets | | | 50.00 | |
I4 DECREASES Grand Total | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 50.00 | | | 50.00 |
| |
| 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 | 548.00 | 548.00 | | 548.00 |
8E Income Taxes | 174.00 | 174.00 | | 174.00 |
VI Group and Associates | 6 785.00 | 6 785.00 | | 6 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 508.00 | 7 508.00 | | 7 508.00 |
