| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 500.00 | | 5 500.00 | 5 500.00 |
BZ Other receivables | 456.00 | | 456.00 | 456.00 |
CF Cash and cash equivalents | 8 061.00 | | 8 061.00 | 8 061.00 |
CJ TOTAL (II) | 8 518.00 | | 8 518.00 | 8 518.00 |
CO Grand total (0 to V) | 14 018.00 | | 14 018.00 | 14 018.00 |
CU Other investments | 5 500.00 | | 5 500.00 | 5 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 800.00 | | | 1 800.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 518.00 | | | -1 518.00 |
DL TOTAL (I) | 282.00 | | | 282.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 120.00 | | | 6 120.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 6 416.00 | | | 6 416.00 |
EC TOTAL (IV) | 13 736.00 | | | 13 736.00 |
EE Grand total (I to V) | 14 018.00 | | | 14 018.00 |
EG Accrued income and payables due within one year | 13 736.00 | | | 13 736.00 |
EI Including equity loans | 6 120.00 | | | 6 120.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 24 000.00 | | 24 000.00 | 24 000.00 |
FJ Net sales | 24 000.00 | | 24 000.00 | 24 000.00 |
FQ Other income | | | 5.00 | |
FR Total operating income (I) | | | 24 005.00 | |
FW Other purchases and external expenses | | | 7 658.00 | |
FX Taxes, duties, and similar payments | | | 161.00 | |
FY Salaries and Wages | | | 12 785.00 | |
FZ Social Security Contributions | | | 4 809.00 | |
GF Total Operating Expenses (II) | | | 25 412.00 | |
GG - OPERATING RESULT (I - II) | | | -1 407.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 407.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HK Income tax | -24.00 | | | -24.00 |
HL TOTAL REVENUE (I + III + V + VII) | 24 005.00 | | | 24 005.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 523.00 | | | 25 523.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 518.00 | | | -1 518.00 |
| |
| 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 | | | 5 500.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 500.00 | |
I4 DECREASES Grand Total | | | 5 500.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 500.00 | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8C Staff and Related Accounts | 2 500.00 | 2 500.00 | | 2 500.00 |
8D Social Security and Other Social Organizations | 2 875.00 | 2 875.00 | | 2 875.00 |
VB VAT | 107.00 | 107.00 | | 107.00 |
VC Group and associates | 325.00 | 325.00 | | 325.00 |
VI Group and Associates | 6 120.00 | 6 120.00 | | 6 120.00 |
VM Income taxes | 24.00 | 24.00 | | 24.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 456.00 | 456.00 | | 456.00 |
VW VAT | 1 041.00 | 1 041.00 | | 1 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 13 736.00 | 13 736.00 | | 13 736.00 |
