| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 6 000.00 | 79.00 | 5 921.00 | 6 000.00 |
BJ TOTAL (I) | 6 000.00 | 79.00 | 5 921.00 | 6 000.00 |
BX Customers and related accounts | 3 309.00 | | 3 309.00 | 3 309.00 |
BZ Other receivables | 721.00 | | 721.00 | 721.00 |
CF Cash and cash equivalents | 10 883.00 | | 10 883.00 | 10 883.00 |
CJ TOTAL (II) | 14 912.00 | | 14 912.00 | 14 912.00 |
CO Grand total (0 to V) | 20 912.00 | 79.00 | 20 833.00 | 20 912.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 9 503.00 | | | 9 503.00 |
DL TOTAL (I) | 10 503.00 | | | 10 503.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 683.00 | | | 2 683.00 |
DX Trade payables and related accounts | 2 015.00 | | | 2 015.00 |
DY Tax and social security liabilities | 3 212.00 | | | 3 212.00 |
EA Other liabilities | 2 421.00 | | | 2 421.00 |
EC TOTAL (IV) | 10 330.00 | | | 10 330.00 |
EE Grand total (I to V) | 20 833.00 | | | 20 833.00 |
EG Accrued income and payables due within one year | 10 330.00 | | | 10 330.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 46 862.00 | | 46 862.00 | 46 862.00 |
FJ Net sales | 46 862.00 | | 46 862.00 | 46 862.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 46 864.00 | |
FU Purchases of raw materials and other supplies | | | 15 525.00 | |
FW Other purchases and external expenses | | | 19 411.00 | |
FX Taxes, duties, and similar payments | | | 667.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 79.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 35 685.00 | |
GG - OPERATING RESULT (I - II) | | | 11 179.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 11 179.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 676.00 | | | 1 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 46 864.00 | | | 46 864.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 361.00 | | | 37 361.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 9 503.00 | | | 9 503.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 6 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 79.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 79.00 | | |
| |
| 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 | 2 015.00 | 2 015.00 | | 2 015.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 103.00 | 5 103.00 | | 5 103.00 |
UX Other trade receivables | 3 309.00 | | | 3 309.00 |
VP Miscellaneous | 721.00 | | | 721.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 212.00 | 3 212.00 | | 3 212.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 029.00 | 4 029.00 | | 4 029.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 330.00 | 10 330.00 | | 10 330.00 |
