| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 12 000.00 | | 12 000.00 | 12 000.00 |
BZ Other receivables | 1 111.00 | | 1 111.00 | 1 111.00 |
CF Cash and cash equivalents | 4 426.00 | | 4 426.00 | 4 426.00 |
CJ TOTAL (II) | 17 537.00 | | 17 537.00 | 17 537.00 |
CO Grand total (0 to V) | 17 537.00 | | 17 537.00 | 17 537.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 481.00 | | | 6 481.00 |
DL TOTAL (I) | 7 481.00 | | | 7 481.00 |
DX Trade payables and related accounts | 6 360.00 | | | 6 360.00 |
DY Tax and social security liabilities | 3 144.00 | | | 3 144.00 |
EA Other liabilities | 553.00 | | | 553.00 |
EC TOTAL (IV) | 10 057.00 | | | 10 057.00 |
EE Grand total (I to V) | 17 537.00 | | | 17 537.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 27 230.00 | | 27 230.00 | 27 230.00 |
FJ Net sales | 27 230.00 | | 27 230.00 | 27 230.00 |
FR Total operating income (I) | | | 27 230.00 | |
FW Other purchases and external expenses | | | 19 184.00 | |
FX Taxes, duties, and similar payments | | | 175.00 | |
GE Other Expenses | | | 47.00 | |
GF Total Operating Expenses (II) | | | 19 406.00 | |
GG - OPERATING RESULT (I - II) | | | 7 825.00 | |
GR Interest and similar expenses | | | 200.00 | |
GU Total financial expenses (VI) | | | 200.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -200.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 625.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 144.00 | | | 1 144.00 |
HL TOTAL REVENUE (I + III + V + VII) | 27 230.00 | | | 27 230.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 750.00 | | | 20 750.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 481.00 | | | 6 481.00 |
| |
| 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 | 6 360.00 | 6 360.00 | | 6 360.00 |
8K Other liabilities (including liabilities related to repo transactions) | 553.00 | 553.00 | | 553.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 144.00 | 3 144.00 | | 3 144.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 111.00 | 13 111.00 | | 13 111.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 057.00 | 10 057.00 | | 10 057.00 |
