| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 625.00 | 662.00 | 963.00 | 1 625.00 |
BJ TOTAL (I) | 1 625.00 | 662.00 | 963.00 | 1 625.00 |
BX Customers and related accounts | 6 031.00 | | 6 031.00 | 6 031.00 |
BZ Other receivables | 752.00 | | 752.00 | 752.00 |
CF Cash and cash equivalents | 13 981.00 | | 13 981.00 | 13 981.00 |
CJ TOTAL (II) | 20 764.00 | | 20 764.00 | 20 764.00 |
CO Grand total (0 to V) | 22 389.00 | 662.00 | 21 727.00 | 22 389.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | 100.00 | | 100.00 |
DG Other reserves | 3.00 | 1.00 | | 3.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2.00 | 2.00 | | 2.00 |
DL TOTAL (I) | 105.00 | 103.00 | | 105.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 989.00 | 1 439.00 | | 1 989.00 |
DX Trade payables and related accounts | 19 632.00 | 13 789.00 | | 19 632.00 |
DY Tax and social security liabilities | 1.00 | 1 904.00 | | 1.00 |
EC TOTAL (IV) | 21 621.00 | 17 133.00 | | 21 621.00 |
EE Grand total (I to V) | 21 727.00 | 17 235.00 | | 21 727.00 |
EG Accrued income and payables due within one year | 21 621.00 | 17 133.00 | | 21 621.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 43 850.00 | | 43 850.00 | 43 850.00 |
FD Production sold - goods | | | | |
FG Production sold - services | 92.00 | | 92.00 | 92.00 |
FJ Net sales | 43 942.00 | | 43 942.00 | 43 942.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 43 943.00 | |
FS Purchases of goods (including customs duties) | | | 30 843.00 | |
FW Other purchases and external expenses | | | 12 481.00 | |
FX Taxes, duties, and similar payments | | | 292.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 325.00 | |
GF Total Operating Expenses (II) | | | 43 941.00 | |
GG - OPERATING RESULT (I - II) | | | 2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 43 943.00 | 45 797.00 | | 43 943.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 43 941.00 | 45 795.00 | | 43 941.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2.00 | 2.00 | | 2.00 |
| |
| 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 | 1 625.00 | | | 1 625.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 625.00 | |
I4 DECREASES Grand Total | | | 1 625.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 625.00 | | | 1 625.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 337.00 | 325.00 | | 337.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 337.00 | 325.00 | | 337.00 |
| |
| 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 | 19 632.00 | 19 632.00 | | 19 632.00 |
UX Other trade receivables | 6 031.00 | | | 6 031.00 |
VB VAT | 752.00 | | | 752.00 |
VI Group and Associates | 1 989.00 | 1 989.00 | | 1 989.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 783.00 | 6 783.00 | | 6 783.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 621.00 | 21 621.00 | | 21 621.00 |
