| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 20 116.00 | 20 116.00 | | 20 116.00 |
BX Customers and related accounts | 27 788.00 | | 27 788.00 | 27 788.00 |
BZ Other receivables | 1 640.00 | | 1 640.00 | 1 640.00 |
CF Cash and cash equivalents | 1 889.00 | | 1 889.00 | 1 889.00 |
CJ TOTAL (II) | 31 318.00 | | 31 318.00 | 31 318.00 |
CO Grand total (0 to V) | 51 434.00 | 20 116.00 | 31 318.00 | 51 434.00 |
CU Other investments | 20 116.00 | 20 116.00 | | 20 116.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -60 947.00 | -55 430.00 | | -60 947.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 31 050.00 | -5 517.00 | | 31 050.00 |
DL TOTAL (I) | 10 102.00 | -20 947.00 | | 10 102.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 912.00 | 23 912.00 | | 8 912.00 |
DX Trade payables and related accounts | 5 172.00 | 4 920.00 | | 5 172.00 |
DY Tax and social security liabilities | 7 131.00 | | | 7 131.00 |
EC TOTAL (IV) | 21 215.00 | 28 832.00 | | 21 215.00 |
EE Grand total (I to V) | 31 318.00 | 7 884.00 | | 31 318.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 656.00 | | 35 656.00 | 35 656.00 |
FJ Net sales | 35 656.00 | | 35 656.00 | 35 656.00 |
FR Total operating income (I) | | | 35 657.00 | |
FW Other purchases and external expenses | | | 4 109.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GF Total Operating Expenses (II) | | | 4 185.00 | |
GG - OPERATING RESULT (I - II) | | | 31 471.00 | |
GR Interest and similar expenses | | | 412.00 | |
GS Negative differences of foreign exchange | | | 9.00 | |
GU Total financial expenses (VI) | | | 421.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -421.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 31 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 657.00 | | | 35 657.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 607.00 | 5 517.00 | | 4 607.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 31 050.00 | -5 517.00 | | 31 050.00 |
| |
| 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 | 20 117.00 | | | 20 117.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 117.00 | |
I4 DECREASES Grand Total | | | 20 117.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 20 117.00 | | | 20 117.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 20 117.00 | | | 20 117.00 |
7C Grand total | 20 117.00 | | | 20 117.00 |
9U on fixed assets – equity investments | | | | |
| |
| 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 | 5 172.00 | 5 172.00 | | 5 172.00 |
UX Other trade receivables | 27 788.00 | 27 788.00 | | 27 788.00 |
VB VAT | 1 640.00 | 1 640.00 | | 1 640.00 |
VI Group and Associates | 8 912.00 | 8 912.00 | | 8 912.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 29 428.00 | 29 428.00 | | 29 428.00 |
VW VAT | 7 131.00 | 7 131.00 | | 7 131.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 21 216.00 | 21 216.00 | | 21 216.00 |
