| |
| 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 | 2 044.00 | 2 044.00 | | 2 044.00 |
AT Other tangible assets | 3 548.00 | 3 548.00 | | 3 548.00 |
BJ TOTAL (I) | 5 593.00 | 5 593.00 | | 5 593.00 |
BZ Other receivables | 4 248.00 | | 4 248.00 | 4 248.00 |
CF Cash and cash equivalents | 9 720.00 | | 9 720.00 | 9 720.00 |
CH Prepaid expenses | 6 836.00 | | 6 836.00 | 6 836.00 |
CJ TOTAL (II) | 20 804.00 | | 20 804.00 | 20 804.00 |
CO Grand total (0 to V) | 26 396.00 | 5 593.00 | 20 804.00 | 26 396.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | 6 000.00 | | 6 000.00 |
DD Legal reserve (1) | 600.00 | 600.00 | | 600.00 |
DH Retained earnings | 2 469.00 | 3 810.00 | | 2 469.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 560.00 | -1 340.00 | | 1 560.00 |
DL TOTAL (I) | 10 629.00 | 9 069.00 | | 10 629.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 400.00 | 3 761.00 | | 4 400.00 |
DX Trade payables and related accounts | 2 772.00 | 358.00 | | 2 772.00 |
DY Tax and social security liabilities | 3 002.00 | 13 804.00 | | 3 002.00 |
EC TOTAL (IV) | 10 175.00 | 17 922.00 | | 10 175.00 |
EE Grand total (I to V) | 20 804.00 | 26 991.00 | | 20 804.00 |
EG Accrued income and payables due within one year | 10 175.00 | 17 922.00 | | 10 175.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 21 379.00 | | 21 379.00 | 21 379.00 |
FJ Net sales | 21 379.00 | | 21 379.00 | 21 379.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 21 379.00 | |
FU Purchases of raw materials and other supplies | | | 42.00 | |
FW Other purchases and external expenses | | | 11 961.00 | |
FX Taxes, duties, and similar payments | | | 1 063.00 | |
FY Salaries and Wages | | | 6 050.00 | |
FZ Social Security Contributions | | | 704.00 | |
GF Total Operating Expenses (II) | | | 19 819.00 | |
GG - OPERATING RESULT (I - II) | | | 1 560.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 560.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 21 379.00 | 55 639.00 | | 21 379.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 819.00 | 56 979.00 | | 19 819.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 560.00 | -1 340.00 | | 1 560.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 5 593.00 | | | 5 593.00 |
I4 DECREASES Grand Total | | | 5 593.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 593.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 593.00 | | | 5 593.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 593.00 | | | 5 593.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 593.00 | | | 5 593.00 |
