| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 510.00 | | 510.00 | 510.00 |
BJ TOTAL (I) | 510.00 | | 510.00 | 510.00 |
BZ Other receivables | 46 047.00 | | 46 047.00 | 46 047.00 |
CF Cash and cash equivalents | 2 406.00 | | 2 406.00 | 2 406.00 |
CJ TOTAL (II) | 48 454.00 | | 48 454.00 | 48 454.00 |
CO Grand total (0 to V) | 48 964.00 | | 48 964.00 | 48 964.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 526.00 | | | 526.00 |
DL TOTAL (I) | 2 526.00 | | | 2 526.00 |
DU Loans and Debts from Credit Institutions (3) | 44 327.00 | | | 44 327.00 |
DY Tax and social security liabilities | 2 110.00 | | | 2 110.00 |
EC TOTAL (IV) | 46 437.00 | | | 46 437.00 |
EE Grand total (I to V) | 48 964.00 | | | 48 964.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 23 104.00 | |
FJ Net sales | | | 23 104.00 | |
FR Total operating income (I) | | | 23 104.00 | |
FU Purchases of raw materials and other supplies | | | 9 185.00 | |
FW Other purchases and external expenses | | | 2 670.00 | |
FZ Social Security Contributions | | | 10 723.00 | |
GF Total Operating Expenses (II) | | | 22 578.00 | |
GG - OPERATING RESULT (I - II) | | | 526.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 526.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 23 104.00 | | | 23 104.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 578.00 | | | 22 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 526.00 | | | 526.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 510.00 | 510.00 | | 510.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 510.00 | 510.00 | | 510.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 46 047.00 | | | 46 047.00 |
VH Loans with a maturity of more than one year at origin | 44 327.00 | 44 327.00 | | 44 327.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 46 047.00 | 46 047.00 | 46 047.00 | 46 047.00 |
VW VAT | 2 110.00 | 2 110.00 | | 2 110.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 46 437.00 | 46 437.00 | | 46 437.00 |
