| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 26 750.00 | 11 050.00 | 15 700.00 | 26 750.00 |
BJ TOTAL (I) | 26 750.00 | 11 050.00 | 15 700.00 | 26 750.00 |
BZ Other receivables | 2 964.00 | | 2 964.00 | 2 964.00 |
CF Cash and cash equivalents | 3 608.00 | | 3 608.00 | 3 608.00 |
CJ TOTAL (II) | 6 572.00 | | 6 572.00 | 6 572.00 |
CO Grand total (0 to V) | 33 322.00 | 11 050.00 | 22 272.00 | 33 322.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DH Retained earnings | 15 037.00 | | | 15 037.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -387.00 | | | -387.00 |
DL TOTAL (I) | 22 272.00 | | | 22 272.00 |
EE Grand total (I to V) | 22 272.00 | | | 22 272.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 980.00 | | 14 980.00 | 14 980.00 |
FJ Net sales | 14 980.00 | | 14 980.00 | 14 980.00 |
FR Total operating income (I) | | | 14 980.00 | |
FU Purchases of raw materials and other supplies | | | 1 903.00 | |
FW Other purchases and external expenses | | | 12 275.00 | |
FX Taxes, duties, and similar payments | | | 1 189.00 | |
GF Total Operating Expenses (II) | | | 15 367.00 | |
GG - OPERATING RESULT (I - II) | | | -387.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 980.00 | | | 14 980.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 367.00 | | | 15 367.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -387.00 | | | -387.00 |
| |
| 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 | 15 700.00 | | | 15 700.00 |
I4 DECREASES Grand Total | | | 15 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 15 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 15 700.00 | | | 15 700.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 26 750.00 | | 11 050.00 | 26 750.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 26 750.00 | | 11 050.00 | 26 750.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VB VAT | 1 180.00 | | | 1 180.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 180.00 | 1 180.00 | | 1 180.00 |
