| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 155.00 | 3 155.00 | 2 000.00 | 5 155.00 |
BJ TOTAL (I) | 5 155.00 | 3 155.00 | 2 000.00 | 5 155.00 |
BT Goods | 180.00 | | 180.00 | 180.00 |
BX Customers and related accounts | 13.00 | | 13.00 | 13.00 |
BZ Other receivables | 171.00 | | 171.00 | 171.00 |
CF Cash and cash equivalents | 24 297.00 | | 24 297.00 | 24 297.00 |
CH Prepaid expenses | 108.00 | | 108.00 | 108.00 |
CJ TOTAL (II) | 24 769.00 | | 24 769.00 | 24 769.00 |
CO Grand total (0 to V) | 29 923.00 | 3 155.00 | 26 769.00 | 29 923.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 10 674.00 | 14 593.00 | | 10 674.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 508.00 | -3 920.00 | | 6 508.00 |
DL TOTAL (I) | 18 281.00 | 11 774.00 | | 18 281.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 122.00 | 5 698.00 | | 6 122.00 |
DX Trade payables and related accounts | 1 699.00 | 1 965.00 | | 1 699.00 |
DY Tax and social security liabilities | 666.00 | 178.00 | | 666.00 |
EC TOTAL (IV) | 8 487.00 | 7 840.00 | | 8 487.00 |
EE Grand total (I to V) | 26 769.00 | 19 614.00 | | 26 769.00 |
EG Accrued income and payables due within one year | 8 487.00 | 7 840.00 | | 8 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 44 399.00 | | 44 399.00 | 44 399.00 |
FJ Net sales | 44 399.00 | | 44 399.00 | 44 399.00 |
FR Total operating income (I) | | | 44 399.00 | |
FS Purchases of goods (including customs duties) | | | 19 674.00 | |
FT Inventory change (goods) | | | -10.00 | |
FW Other purchases and external expenses | | | 15 757.00 | |
FX Taxes, duties, and similar payments | | | 722.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 306.00 | |
GF Total Operating Expenses (II) | | | 37 448.00 | |
GG - OPERATING RESULT (I - II) | | | 6 951.00 | |
GL Other interest and similar income | | | 20.00 | |
GP Total financial income (V) | | | 20.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 20.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 972.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 464.00 | | | 464.00 |
HL TOTAL REVENUE (I + III + V + VII) | 44 420.00 | 31 712.00 | | 44 420.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 912.00 | 35 632.00 | | 37 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 508.00 | -3 920.00 | | 6 508.00 |
| |
| 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 | 5 155.00 | | | 5 155.00 |
I4 DECREASES Grand Total | | | 5 155.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 155.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 5 155.00 | | | 5 155.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 849.00 | 1 306.00 | | 1 849.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 849.00 | 1 306.00 | | 1 849.00 |
| |
| 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 | 1 699.00 | 1 699.00 | | 1 699.00 |
8E Income Taxes | 464.00 | 464.00 | | 464.00 |
UX Other trade receivables | 13.00 | 13.00 | | 13.00 |
VB VAT | 171.00 | 171.00 | | 171.00 |
VI Group and Associates | 6 122.00 | 6 122.00 | | 6 122.00 |
VS Prepaid expenses | 108.00 | 108.00 | | 108.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 292.00 | 292.00 | | 292.00 |
VW VAT | 202.00 | 202.00 | | 202.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 487.00 | 8 487.00 | | 8 487.00 |
