| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 5 000.00 | | 5 000.00 | 5 000.00 |
AT Other tangible assets | 1 000.00 | 232.00 | 768.00 | 1 000.00 |
BJ TOTAL (I) | 1 000.00 | 232.00 | 768.00 | 1 000.00 |
BZ Other receivables | 198.00 | | 198.00 | 198.00 |
CF Cash and cash equivalents | 8 585.00 | | 8 585.00 | 8 585.00 |
CJ TOTAL (II) | 8 782.00 | | 8 782.00 | 8 782.00 |
CO Grand total (0 to V) | 14 782.00 | 232.00 | 14 550.00 | 14 782.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 459.00 | | | 2 459.00 |
DL TOTAL (I) | 12 459.00 | | | 12 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 577.00 | | | 577.00 |
DX Trade payables and related accounts | 268.00 | | | 268.00 |
DY Tax and social security liabilities | 1 247.00 | | | 1 247.00 |
EC TOTAL (IV) | 2 092.00 | | | 2 092.00 |
EE Grand total (I to V) | 14 550.00 | | | 14 550.00 |
EG Accrued income and payables due within one year | 2 092.00 | | | 2 092.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 546.00 | | 22 546.00 | 22 546.00 |
FJ Net sales | 22 546.00 | | 22 546.00 | 22 546.00 |
FQ Other income | | | 22.00 | |
FR Total operating income (I) | | | 22 568.00 | |
FU Purchases of raw materials and other supplies | | | 11 839.00 | |
FW Other purchases and external expenses | | | 5 616.00 | |
FX Taxes, duties, and similar payments | | | 627.00 | |
FZ Social Security Contributions | | | 513.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 232.00 | |
GF Total Operating Expenses (II) | | | 18 827.00 | |
GG - OPERATING RESULT (I - II) | | | 3 741.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 741.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 35.00 | | | 35.00 |
HH Total exceptional expenses (VIII) | 35.00 | | | 35.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -35.00 | | | -35.00 |
HK Income tax | 1 247.00 | | | 1 247.00 |
HL TOTAL REVENUE (I + III + V + VII) | 22 568.00 | | | 22 568.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 109.00 | | | 20 109.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 459.00 | | | 2 459.00 |
| |
| 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 | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 000.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 000.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 232.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 232.00 | | |
| |
| 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 | 268.00 | 268.00 | | 268.00 |
8E Income Taxes | 1 247.00 | 1 247.00 | | 1 247.00 |
VB VAT | 198.00 | | | 198.00 |
VI Group and Associates | 577.00 | 577.00 | | 577.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 198.00 | 198.00 | | 198.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 092.00 | 2 092.00 | | 2 092.00 |
