| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BT Goods | 2 000.00 | 1 500.00 | 500.00 | 2 000.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 170.00 | | 170.00 | 170.00 |
CF Cash and cash equivalents | 3 265.00 | | 3 265.00 | 3 265.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 035.00 | 1 500.00 | 7 535.00 | 9 035.00 |
CO Grand total (0 to V) | 9 035.00 | 1 500.00 | 7 535.00 | 9 035.00 |
| |
| 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 |
DD Legal reserve (1) | 121.00 | 121.00 | | 121.00 |
DG Other reserves | 2 133.00 | 2 133.00 | | 2 133.00 |
DH Retained earnings | -228.00 | -144.00 | | -228.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 423.00 | -84.00 | | 423.00 |
DL TOTAL (I) | 3 449.00 | 3 026.00 | | 3 449.00 |
DX Trade payables and related accounts | 1 243.00 | 2 177.00 | | 1 243.00 |
DY Tax and social security liabilities | 2 843.00 | 875.00 | | 2 843.00 |
EC TOTAL (IV) | 4 086.00 | 3 052.00 | | 4 086.00 |
EE Grand total (I to V) | 7 535.00 | 6 078.00 | | 7 535.00 |
EG Accrued income and payables due within one year | | 3 052.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 65 500.00 | |
FJ Net sales | | | 65 500.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 65 501.00 | |
FW Other purchases and external expenses | | | 21 230.00 | |
FX Taxes, duties, and similar payments | | | 3 417.00 | |
FY Salaries and Wages | | | 29 843.00 | |
FZ Social Security Contributions | | | 10 527.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 65 018.00 | |
GG - OPERATING RESULT (I - II) | | | 483.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 483.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 60.00 | | | 60.00 |
HL TOTAL REVENUE (I + III + V + VII) | 65 501.00 | 59 417.00 | | 65 501.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 65 078.00 | 59 501.00 | | 65 078.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 423.00 | -84.00 | | 423.00 |
| |
| 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 | 1 243.00 | 1 243.00 | | 1 243.00 |
8D Social Security and Other Social Organizations | 1 157.00 | 1 157.00 | | 1 157.00 |
8E Income Taxes | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 170.00 | 170.00 | | 170.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 770.00 | 3 770.00 | | 3 770.00 |
VW VAT | 1 626.00 | 1 626.00 | | 1 626.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 086.00 | 4 086.00 | | 4 086.00 |
