| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 625.00 | 28.00 | 597.00 | 625.00 |
BJ TOTAL (I) | 625.00 | 28.00 | 597.00 | 625.00 |
BX Customers and related accounts | 7 800.00 | | 7 800.00 | 7 800.00 |
BZ Other receivables | 696.00 | | 696.00 | 696.00 |
CF Cash and cash equivalents | 1 597.00 | | 1 597.00 | 1 597.00 |
CH Prepaid expenses | 2 066.00 | | 2 066.00 | 2 066.00 |
CJ TOTAL (II) | 12 158.00 | | 12 158.00 | 12 158.00 |
CO Grand total (0 to V) | 12 783.00 | 28.00 | 12 755.00 | 12 783.00 |
| |
| 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) | 6 293.00 | | | 6 293.00 |
DK Regulated provisions | 16.00 | | | 16.00 |
DL TOTAL (I) | 7 309.00 | | | 7 309.00 |
DV Miscellaneous Loans and Financial Debts (4) | 157.00 | | | 157.00 |
DX Trade payables and related accounts | 2 877.00 | | | 2 877.00 |
DY Tax and social security liabilities | 2 411.00 | | | 2 411.00 |
EC TOTAL (IV) | 5 445.00 | | | 5 445.00 |
EE Grand total (I to V) | 12 755.00 | | | 12 755.00 |
EG Accrued income and payables due within one year | 5 445.00 | | | 5 445.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 050.00 | | 18 050.00 | 18 050.00 |
FJ Net sales | 18 050.00 | | 18 050.00 | 18 050.00 |
FR Total operating income (I) | | | 18 050.00 | |
FW Other purchases and external expenses | | | 10 535.00 | |
FX Taxes, duties, and similar payments | | | 67.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 28.00 | |
GF Total Operating Expenses (II) | | | 10 630.00 | |
GG - OPERATING RESULT (I - II) | | | 7 420.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 420.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HG Exceptional depreciation and provisions | 16.00 | | | 16.00 |
HH Total exceptional expenses (VIII) | 16.00 | | | 16.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -16.00 | | | -16.00 |
HK Income tax | 1 111.00 | | | 1 111.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 050.00 | | | 18 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 757.00 | | | 11 757.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 293.00 | | | 6 293.00 |
| |
| 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 | | | 625.00 | |
I4 DECREASES Grand Total | | | 625.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 625.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 625.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 28.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 28.00 | | |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | | 16.00 | | |
7C Grand total | | 16.00 | | |
UJ - Exceptional | | 16.00 | | |
| |
| 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 | 2 877.00 | 2 877.00 | | 2 877.00 |
8E Income Taxes | 1 111.00 | 1 111.00 | | 1 111.00 |
UX Other trade receivables | 7 800.00 | | | 7 800.00 |
VB VAT | 696.00 | | | 696.00 |
VI Group and Associates | 157.00 | 157.00 | | 157.00 |
VS Prepaid expenses | 2 066.00 | | | 2 066.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 561.00 | 10 561.00 | | 10 561.00 |
VW VAT | 1 300.00 | 1 300.00 | | 1 300.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 445.00 | 5 445.00 | | 5 445.00 |
