| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 15 907.00 | | 15 907.00 | 15 907.00 |
BZ Other receivables | 920.00 | | 920.00 | 920.00 |
CF Cash and cash equivalents | 5 925.00 | | 5 925.00 | 5 925.00 |
CJ TOTAL (II) | 22 752.00 | | 22 752.00 | 22 752.00 |
CO Grand total (0 to V) | 22 852.00 | | 22 852.00 | 22 852.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 21 500.00 | 21 500.00 | | 21 500.00 |
DH Retained earnings | -6 303.00 | -6 572.00 | | -6 303.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 214.00 | 268.00 | | 214.00 |
DL TOTAL (I) | 15 411.00 | 15 196.00 | | 15 411.00 |
DX Trade payables and related accounts | 6 540.00 | 3 480.00 | | 6 540.00 |
DY Tax and social security liabilities | 901.00 | 1 129.00 | | 901.00 |
EC TOTAL (IV) | 7 441.00 | 4 609.00 | | 7 441.00 |
EE Grand total (I to V) | 22 852.00 | 19 805.00 | | 22 852.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 502.00 | | 4 502.00 | 4 502.00 |
FJ Net sales | 4 502.00 | | 4 502.00 | 4 502.00 |
FR Total operating income (I) | | | 4 502.00 | |
FW Other purchases and external expenses | | | 4 146.00 | |
FX Taxes, duties, and similar payments | | | 142.00 | |
GF Total Operating Expenses (II) | | | 4 288.00 | |
GG - OPERATING RESULT (I - II) | | | 214.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 214.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 502.00 | 5 645.00 | | 4 502.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 288.00 | 5 377.00 | | 4 288.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 214.00 | 268.00 | | 214.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 6 540.00 | 6 540.00 | | 6 540.00 |
UX Other trade receivables | 15 907.00 | | | 15 907.00 |
VB VAT | 920.00 | | | 920.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 16 827.00 | 16 827.00 | | 16 827.00 |
VW VAT | 901.00 | 901.00 | | 901.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 441.00 | 7 441.00 | | 7 441.00 |
