| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 1 320.00 | | 1 320.00 | 1 320.00 |
BZ Other receivables | 839.00 | | 839.00 | 839.00 |
CF Cash and cash equivalents | 46 075.00 | | 46 075.00 | 46 075.00 |
CJ TOTAL (II) | 48 234.00 | | 48 234.00 | 48 234.00 |
CO Grand total (0 to V) | 48 234.00 | | 48 234.00 | 48 234.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 50 000.00 | 50 000.00 | | 50 000.00 |
DH Retained earnings | -3 274.00 | -4 129.00 | | -3 274.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 654.00 | 855.00 | | 654.00 |
DL TOTAL (I) | 47 379.00 | 46 726.00 | | 47 379.00 |
DV Miscellaneous Loans and Financial Debts (4) | 563.00 | 559.00 | | 563.00 |
DY Tax and social security liabilities | 291.00 | 277.00 | | 291.00 |
EC TOTAL (IV) | 854.00 | 836.00 | | 854.00 |
EE Grand total (I to V) | 48 234.00 | 47 562.00 | | 48 234.00 |
EI Including equity loans | 563.00 | | | 563.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 100.00 | | 1 100.00 | 1 100.00 |
FJ Net sales | 1 100.00 | | 1 100.00 | 1 100.00 |
FR Total operating income (I) | | | 1 100.00 | |
FW Other purchases and external expenses | | | 311.00 | |
FX Taxes, duties, and similar payments | | | 135.00 | |
GF Total Operating Expenses (II) | | | 446.00 | |
GG - OPERATING RESULT (I - II) | | | 654.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 654.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 1 100.00 | 1 089.00 | | 1 100.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 446.00 | 234.00 | | 446.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 654.00 | 855.00 | | 654.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 1 320.00 | | | 1 320.00 |
VB VAT | 839.00 | | | 839.00 |
VI Group and Associates | 563.00 | 563.00 | | 563.00 |
VQ Other Taxes, Duties, and Similar Debts | 71.00 | 71.00 | | 71.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 159.00 | 2 159.00 | | 2 159.00 |
VW VAT | 220.00 | 220.00 | | 220.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 854.00 | 854.00 | | 854.00 |