| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 620.00 | | 4 620.00 | 4 620.00 |
BZ Other receivables | 1 221.00 | | 1 221.00 | 1 221.00 |
CD Marketable securities | | | | |
CF Cash and cash equivalents | 7 333.00 | | 7 333.00 | 7 333.00 |
CJ TOTAL (II) | 13 174.00 | | 13 174.00 | 13 174.00 |
CO Grand total (0 to V) | 13 174.00 | | 13 174.00 | 13 174.00 |
| |
| 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) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 7 028.00 | 3 764.00 | | 7 028.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -524.00 | 3 263.00 | | -524.00 |
DL TOTAL (I) | 7 604.00 | 8 128.00 | | 7 604.00 |
DX Trade payables and related accounts | 2 400.00 | 1 200.00 | | 2 400.00 |
DY Tax and social security liabilities | 770.00 | 2 176.00 | | 770.00 |
EA Other liabilities | 2 400.00 | 2 400.00 | | 2 400.00 |
EC TOTAL (IV) | 5 570.00 | 5 776.00 | | 5 570.00 |
EE Grand total (I to V) | 13 174.00 | 13 904.00 | | 13 174.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 850.00 | | 3 850.00 | 3 850.00 |
FJ Net sales | 3 850.00 | | 3 850.00 | 3 850.00 |
FR Total operating income (I) | | | 3 850.00 | |
FW Other purchases and external expenses | | | 4 212.00 | |
FX Taxes, duties, and similar payments | | | 68.00 | |
GF Total Operating Expenses (II) | | | 4 280.00 | |
GG - OPERATING RESULT (I - II) | | | -430.00 | |
GR Interest and similar expenses | | | 86.00 | |
GT Net expenses on sales of marketable securities | | | 6.00 | |
GU Total financial expenses (VI) | | | 93.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -93.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -524.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 576.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 850.00 | 8 000.00 | | 3 850.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 374.00 | 4 736.00 | | 4 374.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -524.00 | 3 263.00 | | -524.00 |
| |
| 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 | 2 400.00 | 2 400.00 | | 2 400.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 400.00 | 2 400.00 | | 2 400.00 |
UX Other trade receivables | 4 620.00 | 4 620.00 | | 4 620.00 |
VB VAT | 1 221.00 | 1 221.00 | | 1 221.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 841.00 | 5 841.00 | | 5 841.00 |
VW VAT | 770.00 | 770.00 | | 770.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 570.00 | 5 570.00 | | 5 570.00 |
