| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 167.00 | 201.00 | 966.00 | 1 167.00 |
BJ TOTAL (I) | 1 167.00 | 201.00 | 966.00 | 1 167.00 |
BV Advances and down payments on orders | 8 083.00 | | 8 083.00 | 8 083.00 |
BZ Other receivables | 3 516.00 | | 3 516.00 | 3 516.00 |
CF Cash and cash equivalents | 4 560.00 | | 4 560.00 | 4 560.00 |
CJ TOTAL (II) | 16 159.00 | | 16 159.00 | 16 159.00 |
CO Grand total (0 to V) | 17 327.00 | 201.00 | 17 126.00 | 17 327.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 500.00 | | | 7 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 700.00 | | | -1 700.00 |
DL TOTAL (I) | 5 799.00 | | | 5 799.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 822.00 | | | 1 822.00 |
DX Trade payables and related accounts | 9 503.00 | | | 9 503.00 |
EC TOTAL (IV) | 11 326.00 | | | 11 326.00 |
EE Grand total (I to V) | 17 126.00 | | | 17 126.00 |
EG Accrued income and payables due within one year | 11 326.00 | | | 11 326.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 53 136.00 | | 53 136.00 | 53 136.00 |
FJ Net sales | 53 136.00 | | 53 136.00 | 53 136.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 400.00 | |
FR Total operating income (I) | | | 53 536.00 | |
FW Other purchases and external expenses | | | 54 838.00 | |
FX Taxes, duties, and similar payments | | | 158.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 201.00 | |
GF Total Operating Expenses (II) | | | 55 197.00 | |
GG - OPERATING RESULT (I - II) | | | -1 660.00 | |
GR Interest and similar expenses | | | 39.00 | |
GU Total financial expenses (VI) | | | 39.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -39.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 700.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 400.00 | | | 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 53 536.00 | | | 53 536.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 55 237.00 | | | 55 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 700.00 | | | -1 700.00 |
| |
| 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 | | | 1 168.00 | |
I4 DECREASES Grand Total | | | 1 168.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 168.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 168.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 201.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 201.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 3 516.00 | 3 516.00 | | 3 516.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 516.00 | 3 516.00 | | 3 516.00 |
