| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 7 400.00 | | 7 400.00 | 7 400.00 |
BJ TOTAL (I) | 7 400.00 | | 7 400.00 | 7 400.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 2 334.00 | | 2 334.00 | 2 334.00 |
CF Cash and cash equivalents | 177.00 | | 177.00 | 177.00 |
CJ TOTAL (II) | 2 511.00 | | 2 511.00 | 2 511.00 |
CO Grand total (0 to V) | 9 911.00 | | 9 911.00 | 9 911.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -11 245.00 | -7 780.00 | | -11 245.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 762.00 | -3 465.00 | | 6 762.00 |
DL TOTAL (I) | 5 516.00 | -1 245.00 | | 5 516.00 |
DU Loans and Debts from Credit Institutions (3) | 51.00 | 51.00 | | 51.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 259.00 | 8 866.00 | | 1 259.00 |
DX Trade payables and related accounts | 3 020.00 | 1 886.00 | | 3 020.00 |
DY Tax and social security liabilities | 65.00 | 69.00 | | 65.00 |
EC TOTAL (IV) | 4 395.00 | 10 873.00 | | 4 395.00 |
EE Grand total (I to V) | 9 911.00 | 9 628.00 | | 9 911.00 |
EG Accrued income and payables due within one year | 4 291.00 | 10 873.00 | | 4 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 3 854.00 | | 3 854.00 | 3 854.00 |
FJ Net sales | 3 854.00 | | 3 854.00 | 3 854.00 |
FR Total operating income (I) | | | 3 854.00 | |
FS Purchases of goods (including customs duties) | | | 3 854.00 | |
FW Other purchases and external expenses | | | 2 981.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
GF Total Operating Expenses (II) | | | 6 961.00 | |
GG - OPERATING RESULT (I - II) | | | -3 108.00 | |
GL Other interest and similar income | | | 10 000.00 | |
GP Total financial income (V) | | | 10 000.00 | |
GR Interest and similar expenses | | | 131.00 | |
GU Total financial expenses (VI) | | | 131.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 9 869.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 761.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 1.00 | 53.00 | | 1.00 |
HD Total exceptional income (VII) | 1.00 | 53.00 | | 1.00 |
HE Exceptional expenses on management operations | | 2.00 | | |
HH Total exceptional expenses (VIII) | | 2.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 50.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 13 854.00 | 4 230.00 | | 13 854.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 093.00 | 7 695.00 | | 7 093.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 762.00 | -3 465.00 | | 6 762.00 |
| |
| 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 | 7 400.00 | | | 7 400.00 |
I3 DECREASES Total Financial Fixed Assets | | | 7 400.00 | |
I4 DECREASES Grand Total | | | 7 400.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 400.00 | | | 7 400.00 |
| |
| 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 | 3 020.00 | 3 020.00 | | 3 020.00 |
VB VAT | 2 334.00 | 2 334.00 | | 2 334.00 |
VG Loans with a maturity of up to one year at origin | 51.00 | 51.00 | | 51.00 |
VI Group and Associates | 1 259.00 | 1 259.00 | | 1 259.00 |
VQ Other Taxes, Duties, and Similar Debts | 65.00 | 65.00 | | 65.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 334.00 | 2 334.00 | | 2 334.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 395.00 | 4 395.00 | | 4 395.00 |
