| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AA Uncalled Subscribed Capital | 1.00 | | | 1.00 |
BB Receivables related to investments | 1.00 | | | 1.00 |
BR Intermediate and finished products | 1.00 | | | 1.00 |
BX Customers and related accounts | 1.00 | | | 1.00 |
BZ Other receivables | 527.00 | | 527.00 | 527.00 |
CB Subscribed and called capital, not paid | 1.00 | | | 1.00 |
CF Cash and cash equivalents | 83 693.00 | | 83 693.00 | 83 693.00 |
CH Prepaid expenses | 1.00 | | | 1.00 |
CJ TOTAL (II) | 84 220.00 | | 84 220.00 | 84 220.00 |
CO Grand total (0 to V) | 84 220.00 | | 84 220.00 | 84 220.00 |
CS Evaluated investments - equity method | 1.00 | | | 1.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 65 903.00 | | | 65 903.00 |
DL TOTAL (I) | 67 903.00 | | | 67 903.00 |
DX Trade payables and related accounts | 2 160.00 | | | 2 160.00 |
DY Tax and social security liabilities | 14 157.00 | | | 14 157.00 |
EC TOTAL (IV) | 16 317.00 | | | 16 317.00 |
EE Grand total (I to V) | 84 220.00 | | | 84 220.00 |
EG Accrued income and payables due within one year | 16 317.00 | | | 16 317.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 83 333.00 | |
FJ Net sales | | | 83 334.00 | |
FR Total operating income (I) | | | 83 334.00 | |
FW Other purchases and external expenses | | | 3 198.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GF Total Operating Expenses (II) | | | 3 274.00 | |
GG - OPERATING RESULT (I - II) | | | 80 060.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 80 060.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 14 157.00 | | | 14 157.00 |
HL TOTAL REVENUE (I + III + V + VII) | 83 334.00 | | | 83 334.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 431.00 | | | 17 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 65 903.00 | | | 65 903.00 |
| |
| 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 | 2 160.00 | 2 160.00 | | 2 160.00 |
VP Miscellaneous | 527.00 | 527.00 | | 527.00 |
VQ Other Taxes, Duties, and Similar Debts | 14 157.00 | 14 157.00 | | 14 157.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 527.00 | 527.00 | | 527.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 16 317.00 | 16 317.00 | | 16 317.00 |
