| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
CF Cash and cash equivalents | 11 213.00 | | 11 213.00 | 11 213.00 |
CJ TOTAL (II) | 11 213.00 | | 11 213.00 | 11 213.00 |
CO Grand total (0 to V) | 11 213.00 | | 11 213.00 | 11 213.00 |
| |
| 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) | 1 417.00 | | | 1 417.00 |
DL TOTAL (I) | 3 417.00 | | | 3 417.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 205.00 | | | 5 205.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 1 091.00 | | | 1 091.00 |
EC TOTAL (IV) | 7 796.00 | | | 7 796.00 |
EE Grand total (I to V) | 11 213.00 | | | 11 213.00 |
EI Including equity loans | 5 205.00 | | | 5 205.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 13 192.00 | | 13 192.00 | 13 192.00 |
FJ Net sales | 13 192.00 | | 13 192.00 | 13 192.00 |
FR Total operating income (I) | | | 13 192.00 | |
FU Purchases of raw materials and other supplies | | | 55.00 | |
FW Other purchases and external expenses | | | 11 047.00 | |
FX Taxes, duties, and similar payments | | | 164.00 | |
GF Total Operating Expenses (II) | | | 11 267.00 | |
GG - OPERATING RESULT (I - II) | | | 1 925.00 | |
GR Interest and similar expenses | | | 258.00 | |
GU Total financial expenses (VI) | | | 258.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -258.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 667.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 250.00 | | | 250.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 192.00 | | | 13 192.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 775.00 | | | 11 775.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 417.00 | | | 1 417.00 |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8E Income Taxes | 250.00 | 250.00 | | 250.00 |
VI Group and Associates | 5 205.00 | 5 205.00 | | 5 205.00 |
VW VAT | 841.00 | 841.00 | | 841.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 796.00 | 7 796.00 | | 7 796.00 |
