| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BN Goods in progress | 900.00 | | 900.00 | 900.00 |
BZ Other receivables | 645.00 | | 645.00 | 645.00 |
CF Cash and cash equivalents | 2 890.00 | | 2 890.00 | 2 890.00 |
CJ TOTAL (II) | 4 435.00 | | 4 435.00 | 4 435.00 |
CO Grand total (0 to V) | 4 435.00 | | 4 435.00 | 4 435.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -177.00 | | | -177.00 |
DL TOTAL (I) | 323.00 | | | 323.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23.00 | | | 23.00 |
DX Trade payables and related accounts | 300.00 | | | 300.00 |
DY Tax and social security liabilities | 3 789.00 | | | 3 789.00 |
EC TOTAL (IV) | 4 113.00 | | | 4 113.00 |
EE Grand total (I to V) | 4 435.00 | | | 4 435.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 671.00 | | 4 671.00 | 4 671.00 |
FJ Net sales | 4 671.00 | | 4 671.00 | 4 671.00 |
FM Inventory production | | | 900.00 | |
FO Operating subsidies | | | 944.00 | |
FR Total operating income (I) | | | 6 515.00 | |
FU Purchases of raw materials and other supplies | | | 71.00 | |
FW Other purchases and external expenses | | | 2 385.00 | |
FX Taxes, duties, and similar payments | | | 31.00 | |
FY Salaries and Wages | | | 3 716.00 | |
FZ Social Security Contributions | | | 489.00 | |
GF Total Operating Expenses (II) | | | 6 693.00 | |
GG - OPERATING RESULT (I - II) | | | -177.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -177.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6 515.00 | | | 6 515.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 693.00 | | | 6 693.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -177.00 | | | -177.00 |
| |
| 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 | 300.00 | 300.00 | | 300.00 |
8C Staff and Related Accounts | 1 914.00 | 1 914.00 | | 1 914.00 |
8D Social Security and Other Social Organizations | 1 854.00 | 1 854.00 | | 1 854.00 |
VB VAT | 165.00 | | | 165.00 |
VI Group and Associates | 23.00 | 23.00 | | 23.00 |
VP Miscellaneous | 480.00 | | | 480.00 |
VQ Other Taxes, Duties, and Similar Debts | 21.00 | 21.00 | | 21.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 645.00 | 645.00 | | 645.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 113.00 | 4 113.00 | | 4 113.00 |
