| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 650.00 | 359.00 | 291.00 | 650.00 |
BJ TOTAL (I) | 650.00 | 359.00 | 291.00 | 650.00 |
BX Customers and related accounts | 5 554.00 | | 5 554.00 | 5 554.00 |
CF Cash and cash equivalents | 3 329.00 | | 3 329.00 | 3 329.00 |
CJ TOTAL (II) | 8 882.00 | | 8 882.00 | 8 882.00 |
CO Grand total (0 to V) | 9 532.00 | 359.00 | 9 174.00 | 9 532.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 1 855.00 | | | 1 855.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 280.00 | 1 955.00 | | 2 280.00 |
DL TOTAL (I) | 5 236.00 | 2 955.00 | | 5 236.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 623.00 | 1 817.00 | | 2 623.00 |
DX Trade payables and related accounts | 913.00 | 720.00 | | 913.00 |
DY Tax and social security liabilities | 402.00 | 361.00 | | 402.00 |
EC TOTAL (IV) | 3 938.00 | 2 898.00 | | 3 938.00 |
EE Grand total (I to V) | 9 174.00 | 5 853.00 | | 9 174.00 |
EG Accrued income and payables due within one year | 3 938.00 | 2 898.00 | | 3 938.00 |
EI Including equity loans | 2 623.00 | | | 2 623.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 200.00 | | 18 200.00 | 18 200.00 |
FJ Net sales | 18 200.00 | | 18 200.00 | 18 200.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 315.00 | |
FR Total operating income (I) | | | 21 515.00 | |
FW Other purchases and external expenses | | | 18 379.00 | |
FX Taxes, duties, and similar payments | | | 237.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 217.00 | |
GF Total Operating Expenses (II) | | | 18 833.00 | |
GG - OPERATING RESULT (I - II) | | | 2 682.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 682.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 90.00 | | |
HH Total exceptional expenses (VIII) | | 90.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -90.00 | | |
HK Income tax | 402.00 | 361.00 | | 402.00 |
HL TOTAL REVENUE (I + III + V + VII) | 21 515.00 | 15 910.00 | | 21 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 235.00 | 13 954.00 | | 19 235.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 280.00 | 1 955.00 | | 2 280.00 |
| |
| 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 | 650.00 | | | 650.00 |
I4 DECREASES Grand Total | | | 650.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 650.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 650.00 | | | 650.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 142.00 | 217.00 | | 142.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 142.00 | 217.00 | | 142.00 |
| |
| 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 | 913.00 | 913.00 | | 913.00 |
8E Income Taxes | 402.00 | 402.00 | | 402.00 |
UX Other trade receivables | 5 554.00 | | | 5 554.00 |
VI Group and Associates | 2 623.00 | 2 623.00 | | 2 623.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 554.00 | 5 554.00 | | 5 554.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 938.00 | 3 938.00 | | 3 938.00 |
