| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 514.00 | 65.00 | 2 449.00 | 2 514.00 |
BJ TOTAL (I) | 2 514.00 | 65.00 | 2 449.00 | 2 514.00 |
BX Customers and related accounts | 4 320.00 | | 4 320.00 | 4 320.00 |
BZ Other receivables | 240.00 | | 240.00 | 240.00 |
CF Cash and cash equivalents | 12 625.00 | | 12 625.00 | 12 625.00 |
CJ TOTAL (II) | 12 865.00 | | 12 865.00 | 12 865.00 |
CO Grand total (0 to V) | 15 379.00 | 65.00 | 15 313.00 | 15 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 7 515.00 | | | 7 515.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 715.00 | | | 7 715.00 |
DL TOTAL (I) | 9 715.00 | | | 9 715.00 |
DV Miscellaneous Loans and Financial Debts (4) | 28.00 | | | 28.00 |
DX Trade payables and related accounts | 2 404.00 | | | 2 404.00 |
DY Tax and social security liabilities | 3 166.00 | | | 3 166.00 |
EC TOTAL (IV) | 5 599.00 | | | 5 599.00 |
EE Grand total (I to V) | 15 313.00 | | | 15 313.00 |
EG Accrued income and payables due within one year | 5 599.00 | | | 5 599.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 550.00 | | 18 550.00 | 18 550.00 |
FJ Net sales | 18 550.00 | | 18 550.00 | 18 550.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 18 550.00 | |
FS Purchases of goods (including customs duties) | | | 701.00 | |
FW Other purchases and external expenses | | | 8 708.00 | |
FX Taxes, duties, and similar payments | | | 60.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 65.00 | |
GF Total Operating Expenses (II) | | | 9 475.00 | |
GG - OPERATING RESULT (I - II) | | | 9 076.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 9 076.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 361.00 | | | 1 361.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 550.00 | | | 18 550.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 836.00 | | | 10 836.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 715.00 | | | 7 715.00 |
| |
| 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 | | 2 514.00 | | |
I3 DECREASES Total Financial Fixed Assets | | | 2 514.00 | |
I4 DECREASES Grand Total | | | 2 514.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 763.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 514.00 | | 1 249.00 | 2 514.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | | 2 514.00 | | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 65.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 65.00 | | |
| |
| 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 | 2 404.00 | 2 404.00 | | 2 404.00 |
8E Income Taxes | 1 361.00 | 1 361.00 | | 1 361.00 |
UX Other trade receivables | 4 320.00 | 4 320.00 | | 4 320.00 |
VB VAT | 240.00 | 240.00 | | 240.00 |
VI Group and Associates | 28.00 | 28.00 | | 28.00 |
VQ Other Taxes, Duties, and Similar Debts | 60.00 | 60.00 | | 60.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 240.00 | 240.00 | | 240.00 |
VW VAT | 1 805.00 | 1 805.00 | | 1 805.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 598.00 | 5 598.00 | | 5 598.00 |
