| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 589.00 | 589.00 | | 589.00 |
BJ TOTAL (I) | 589.00 | 589.00 | | 589.00 |
BZ Other receivables | 558.00 | | 558.00 | 558.00 |
CF Cash and cash equivalents | 8 636.00 | | 8 636.00 | 8 636.00 |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | 9 194.00 | | 9 194.00 | 9 194.00 |
CO Grand total (0 to V) | 9 784.00 | 589.00 | 9 194.00 | 9 784.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DH Retained earnings | -3 750.00 | -6 556.00 | | -3 750.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 3 804.00 | 2 807.00 | | 3 804.00 |
DL TOTAL (I) | 2 054.00 | -1 750.00 | | 2 054.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 128.00 | 6 528.00 | | 3 128.00 |
DX Trade payables and related accounts | 10.00 | 893.00 | | 10.00 |
DY Tax and social security liabilities | 2 601.00 | 1 139.00 | | 2 601.00 |
EA Other liabilities | 1 400.00 | 2 000.00 | | 1 400.00 |
EC TOTAL (IV) | 7 140.00 | 10 560.00 | | 7 140.00 |
EE Grand total (I to V) | 9 194.00 | 8 810.00 | | 9 194.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 15 660.00 | |
FJ Net sales | | | 15 660.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 15 669.00 | |
FW Other purchases and external expenses | | | 10 164.00 | |
FX Taxes, duties, and similar payments | | | 695.00 | |
GF Total Operating Expenses (II) | | | 10 859.00 | |
GG - OPERATING RESULT (I - II) | | | 4 810.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 810.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | | 675.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -675.00 | | |
HK Income tax | 1 006.00 | 558.00 | | 1 006.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 669.00 | 13 394.00 | | 15 669.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 865.00 | 10 588.00 | | 11 865.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 3 804.00 | 2 807.00 | | 3 804.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 589.00 | | | 589.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 589.00 | | | 589.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 10.00 | 10.00 | | 10.00 |
8K Other liabilities (including liabilities related to repo transactions) | 4 528.00 | 4 528.00 | | 4 528.00 |
VQ Other Taxes, Duties, and Similar Debts | 2 601.00 | 2 601.00 | | 2 601.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 559.00 | 559.00 | | 559.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 140.00 | 7 140.00 | | 7 140.00 |
