| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 5 000.00 | | 5 000.00 | 5 000.00 |
BX Customers and related accounts | 24 000.00 | | 24 000.00 | 24 000.00 |
BZ Other receivables | 1 209.00 | | 1 209.00 | 1 209.00 |
CF Cash and cash equivalents | 12 288.00 | | 12 288.00 | 12 288.00 |
CJ TOTAL (II) | 37 496.00 | | 37 496.00 | 37 496.00 |
CO Grand total (0 to V) | 42 496.00 | | 42 496.00 | 42 496.00 |
CU Other investments | 5 000.00 | | 5 000.00 | 5 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 22 721.00 | | | 22 721.00 |
DL TOTAL (I) | 23 721.00 | | | 23 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 126.00 | | | 8 126.00 |
DX Trade payables and related accounts | 2 640.00 | | | 2 640.00 |
DY Tax and social security liabilities | 8 009.00 | | | 8 009.00 |
EC TOTAL (IV) | 18 775.00 | | | 18 775.00 |
EE Grand total (I to V) | 42 496.00 | | | 42 496.00 |
EG Accrued income and payables due within one year | 18 775.00 | | | 18 775.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 47 000.00 | | 47 000.00 | 47 000.00 |
FJ Net sales | 47 000.00 | | 47 000.00 | 47 000.00 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 47 002.00 | |
FW Other purchases and external expenses | | | 19 492.00 | |
FX Taxes, duties, and similar payments | | | 220.00 | |
FZ Social Security Contributions | | | 558.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 20 271.00 | |
GG - OPERATING RESULT (I - II) | | | 26 730.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 26 730.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 558.00 | | | 558.00 |
HK Income tax | 4 009.00 | | | 4 009.00 |
HL TOTAL REVENUE (I + III + V + VII) | 47 002.00 | | | 47 002.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 280.00 | | | 24 280.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 22 721.00 | | | 22 721.00 |
| |
| 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 | | | 5 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 5 000.00 | |
I4 DECREASES Grand Total | | | 5 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 5 000.00 | |
