| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 160.00 | | 160.00 | 160.00 |
BZ Other receivables | 200.00 | | 200.00 | 200.00 |
CF Cash and cash equivalents | 8 000.00 | | 8 000.00 | 8 000.00 |
CJ TOTAL (II) | 8 360.00 | | 8 360.00 | 8 360.00 |
CO Grand total (0 to V) | 8 360.00 | | 8 360.00 | 8 360.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 200.00 | | | 200.00 |
DD Legal reserve (1) | 20.00 | | | 20.00 |
DG Other reserves | 4 516.00 | | | 4 516.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 536.00 | | | 4 536.00 |
DL TOTAL (I) | 4 736.00 | | | 4 736.00 |
DV Miscellaneous Loans and Financial Debts (4) | 62.00 | | | 62.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 2 282.00 | | | 2 282.00 |
EA Other liabilities | 80.00 | | | 80.00 |
EC TOTAL (IV) | 3 624.00 | | | 3 624.00 |
EE Grand total (I to V) | 8 360.00 | | | 8 360.00 |
EG Accrued income and payables due within one year | 3 624.00 | | | 3 624.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 564.00 | | 7 564.00 | 7 564.00 |
FJ Net sales | 7 564.00 | | 7 564.00 | 7 564.00 |
FR Total operating income (I) | | | 7 564.00 | |
FW Other purchases and external expenses | | | 2 228.00 | |
FX Taxes, duties, and similar payments | | | 446.00 | |
GE Other Expenses | | | 80.00 | |
GF Total Operating Expenses (II) | | | 2 228.00 | |
GG - OPERATING RESULT (I - II) | | | 5 336.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 336.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 800.00 | | | 800.00 |
HL TOTAL REVENUE (I + III + V + VII) | 7 564.00 | | | 7 564.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 028.00 | | | 3 028.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 536.00 | | | 4 536.00 |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8K Other liabilities (including liabilities related to repo transactions) | 142.00 | 142.00 | | 142.00 |
UX Other trade receivables | 160.00 | 160.00 | | 160.00 |
VP Miscellaneous | 200.00 | 200.00 | | 200.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 282.00 | 2 282.00 | | 2 282.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 360.00 | 360.00 | | 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 624.00 | 3 624.00 | | 3 624.00 |
