| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 501.00 | 1 290.00 | 3 211.00 | 4 501.00 |
BJ TOTAL (I) | 4 501.00 | 1 290.00 | 3 211.00 | 4 501.00 |
CF Cash and cash equivalents | 4 968.00 | | 4 968.00 | 4 968.00 |
CJ TOTAL (II) | 4 968.00 | | 4 968.00 | 4 968.00 |
CO Grand total (0 to V) | 9 469.00 | 1 290.00 | 8 179.00 | 9 469.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -13 654.00 | -13 898.00 | | -13 654.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 445.00 | 244.00 | | 3 445.00 |
DL TOTAL (I) | -6 209.00 | -9 654.00 | | -6 209.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 388.00 | 6 388.00 | | 6 388.00 |
EA Other liabilities | 5 500.00 | 5 500.00 | | 5 500.00 |
EB Prepaid income (2) | 2 500.00 | | | 2 500.00 |
EC TOTAL (IV) | 14 388.00 | 11 888.00 | | 14 388.00 |
EE Grand total (I to V) | 8 179.00 | 2 234.00 | | 8 179.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 30 000.00 | | 30 000.00 | 30 000.00 |
FJ Net sales | 30 000.00 | | 30 000.00 | 30 000.00 |
FR Total operating income (I) | | | 30 000.00 | |
FW Other purchases and external expenses | | | 25 763.00 | |
FX Taxes, duties, and similar payments | | | 209.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 583.00 | |
GF Total Operating Expenses (II) | | | 26 555.00 | |
GG - OPERATING RESULT (I - II) | | | 3 445.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 3 445.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 30 000.00 | 30 000.00 | | 30 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 555.00 | 29 756.00 | | 26 555.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 445.00 | 244.00 | | 3 445.00 |
| |
| 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 | 1 654.00 | 2 847.00 | | 1 654.00 |
I4 DECREASES Grand Total | 4 501.00 | | | 4 501.00 |
IY DECREASES Total Tangible Fixed Assets | 4 501.00 | | | 4 501.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 654.00 | 2 847.00 | | 1 654.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 707.00 | 583.00 | | 707.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 707.00 | 583.00 | | 707.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8K Other liabilities (including liabilities related to repo transactions) | 5 500.00 | 5 500.00 | | 5 500.00 |
8L Deferred income | 2 500.00 | 2 500.00 | | 2 500.00 |
VI Group and Associates | 6 388.00 | 6 388.00 | | 6 388.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 388.00 | 14 388.00 | | 14 388.00 |
