| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50 327.00 | 2 448.00 | 47 879.00 | 50 327.00 |
BX Customers and related accounts | 28 000.00 | | 28 000.00 | 28 000.00 |
BZ Other receivables | 854.00 | | 854.00 | 854.00 |
CF Cash and cash equivalents | 8 607.00 | | 8 607.00 | 8 607.00 |
CJ TOTAL (II) | 37 461.00 | | 37 461.00 | 37 461.00 |
CO Grand total (0 to V) | 87 788.00 | 2 448.00 | 85 340.00 | 87 788.00 |
CU Other investments | 50 327.00 | 2 448.00 | 47 879.00 | 50 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 18 000.00 | 18 000.00 | | 18 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -13 065.00 | -10 831.00 | | -13 065.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 25 523.00 | -2 233.00 | | 25 523.00 |
DL TOTAL (I) | 31 258.00 | 5 735.00 | | 31 258.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 744.00 | 47 892.00 | | 47 744.00 |
DY Tax and social security liabilities | 6 338.00 | 125.00 | | 6 338.00 |
EC TOTAL (IV) | 54 082.00 | 48 017.00 | | 54 082.00 |
EE Grand total (I to V) | 85 340.00 | 53 752.00 | | 85 340.00 |
EG Accrued income and payables due within one year | 54 082.00 | 48 017.00 | | 54 082.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 31 000.00 | |
FJ Net sales | | | 31 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 31 001.00 | |
FW Other purchases and external expenses | | | 3 268.00 | |
FX Taxes, duties, and similar payments | | | 299.00 | |
FY Salaries and Wages | | | -2 102.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 1 465.00 | |
GG - OPERATING RESULT (I - II) | | | 29 536.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 29 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HF Exceptional expenses on capital transactions | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 000.00 | | | -2 000.00 |
HK Income tax | 2 013.00 | | | 2 013.00 |
HL TOTAL REVENUE (I + III + V + VII) | 31 001.00 | 6 209.00 | | 31 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 478.00 | 8 442.00 | | 5 478.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 25 523.00 | -2 233.00 | | 25 523.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 854.00 | | | 854.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 28 854.00 | 28 854.00 | | 28 854.00 |
