| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 874.00 | 934.00 | 940.00 | 1 874.00 |
BJ TOTAL (I) | 1 874.00 | 934.00 | 940.00 | 1 874.00 |
BX Customers and related accounts | 1 482.00 | | 1 482.00 | 1 482.00 |
CF Cash and cash equivalents | 3 432.00 | | 3 432.00 | 3 432.00 |
CJ TOTAL (II) | 4 914.00 | | 4 914.00 | 4 914.00 |
CO Grand total (0 to V) | 6 788.00 | 934.00 | 5 854.00 | 6 788.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -485.00 | | | -485.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 717.00 | -485.00 | | 2 717.00 |
DL TOTAL (I) | 3 232.00 | 515.00 | | 3 232.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 054.00 | 1 000.00 | | 1 054.00 |
DX Trade payables and related accounts | 1 174.00 | 652.00 | | 1 174.00 |
DY Tax and social security liabilities | 394.00 | | | 394.00 |
EC TOTAL (IV) | 2 622.00 | 1 652.00 | | 2 622.00 |
EE Grand total (I to V) | 5 854.00 | 2 167.00 | | 5 854.00 |
EG Accrued income and payables due within one year | 2 622.00 | 1 652.00 | | 2 622.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 086.00 | | 7 086.00 | 7 086.00 |
FJ Net sales | 7 086.00 | | 7 086.00 | 7 086.00 |
FO Operating subsidies | | | 250.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 6 863.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 14 199.00 | |
FW Other purchases and external expenses | | | 10 355.00 | |
FX Taxes, duties, and similar payments | | | 184.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 519.00 | |
GE Other Expenses | | | 30.00 | |
GF Total Operating Expenses (II) | | | 11 088.00 | |
GG - OPERATING RESULT (I - II) | | | 3 111.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 394.00 | | | 394.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 199.00 | 4 239.00 | | 14 199.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 482.00 | 4 725.00 | | 11 482.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 717.00 | -485.00 | | 2 717.00 |
| |
| 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 | 1 874.00 | | | 1 874.00 |
I4 DECREASES Grand Total | | | 1 874.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 874.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 874.00 | | | 1 874.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 415.00 | 519.00 | | 415.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 415.00 | 519.00 | | 415.00 |
| |
| 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 | 1 174.00 | 1 174.00 | | 1 174.00 |
8E Income Taxes | 394.00 | 394.00 | | 394.00 |
UX Other trade receivables | 1 482.00 | 1 482.00 | | 1 482.00 |
VI Group and Associates | 1 054.00 | 1 054.00 | | 1 054.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 482.00 | 1 482.00 | | 1 482.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 622.00 | 2 622.00 | | 2 622.00 |
