| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 1 797.00 | | 1 797.00 | 1 797.00 |
AT Other tangible assets | 973.00 | 973.00 | | 973.00 |
BJ TOTAL (I) | 2 770.00 | 973.00 | 1 797.00 | 2 770.00 |
BZ Other receivables | 11 185.00 | | 11 185.00 | 11 185.00 |
CF Cash and cash equivalents | 1 997.00 | | 1 997.00 | 1 997.00 |
CJ TOTAL (II) | 13 182.00 | | 13 182.00 | 13 182.00 |
CO Grand total (0 to V) | 15 951.00 | 973.00 | 14 979.00 | 15 951.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DD Legal reserve (1) | 762.00 | 762.00 | | 762.00 |
DH Retained earnings | 2 330.00 | -1 851.00 | | 2 330.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 350.00 | 4 181.00 | | 1 350.00 |
DL TOTAL (I) | 12 065.00 | 10 714.00 | | 12 065.00 |
DX Trade payables and related accounts | 2 676.00 | 2 676.00 | | 2 676.00 |
DY Tax and social security liabilities | 238.00 | 78.00 | | 238.00 |
EC TOTAL (IV) | 2 914.00 | 2 754.00 | | 2 914.00 |
EE Grand total (I to V) | 14 979.00 | 13 468.00 | | 14 979.00 |
EG Accrued income and payables due within one year | | 2 754.00 | | |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 25 295.00 | | 25 295.00 | 25 295.00 |
FJ Net sales | 25 295.00 | | 25 295.00 | 25 295.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 25 295.00 | |
FW Other purchases and external expenses | | | 23 478.00 | |
FX Taxes, duties, and similar payments | | | 227.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 23 705.00 | |
GG - OPERATING RESULT (I - II) | | | 1 590.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 588.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 238.00 | 78.00 | | 238.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 295.00 | 20 958.00 | | 25 295.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 945.00 | 16 777.00 | | 23 945.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 350.00 | 4 181.00 | | 1 350.00 |
| |
| 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 | 2 676.00 | 2 676.00 | | 2 676.00 |
VP Miscellaneous | 11 185.00 | 11 185.00 | | 11 185.00 |
VQ Other Taxes, Duties, and Similar Debts | 238.00 | 238.00 | | 238.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 185.00 | 11 185.00 | | 11 185.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 914.00 | 2 914.00 | | 2 914.00 |
