| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 542.00 | 558.00 | 1 984.00 | 2 542.00 |
BJ TOTAL (I) | 2 542.00 | 558.00 | 1 984.00 | 2 542.00 |
BZ Other receivables | 182.00 | | 182.00 | 182.00 |
CF Cash and cash equivalents | 7 441.00 | | 7 441.00 | 7 441.00 |
CJ TOTAL (II) | 7 623.00 | | 7 623.00 | 7 623.00 |
CO Grand total (0 to V) | 10 165.00 | 558.00 | 9 607.00 | 10 165.00 |
| |
| 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) | 6 859.00 | | | 6 859.00 |
DL TOTAL (I) | 7 859.00 | | | 7 859.00 |
DV Miscellaneous Loans and Financial Debts (4) | 518.00 | | | 518.00 |
DY Tax and social security liabilities | 1 230.00 | | | 1 230.00 |
EC TOTAL (IV) | 1 748.00 | | | 1 748.00 |
EE Grand total (I to V) | 9 607.00 | | | 9 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 18 496.00 | | 18 496.00 | 18 496.00 |
FJ Net sales | 18 496.00 | | 18 496.00 | 18 496.00 |
FR Total operating income (I) | | | 18 496.00 | |
FW Other purchases and external expenses | | | 9 732.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 558.00 | |
GF Total Operating Expenses (II) | | | 10 292.00 | |
GG - OPERATING RESULT (I - II) | | | 8 205.00 | |
GU Total financial expenses (VI) | | | 7.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -7.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 198.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 109.00 | | | 109.00 |
HH Total exceptional expenses (VIII) | 109.00 | | | 109.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -109.00 | | | -109.00 |
HK Income tax | 1 230.00 | | | 1 230.00 |
HL TOTAL REVENUE (I + III + V + VII) | 18 496.00 | | | 18 496.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 637.00 | | | 11 637.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 859.00 | 1.00 | | 6 859.00 |
| |
| 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 | | | 2 542.00 | |
I4 DECREASES Grand Total | | | 2 542.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 542.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 2 542.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 558.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 558.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 1 230.00 | 1 230.00 | | 1 230.00 |
VB VAT | 182.00 | 182.00 | | 182.00 |
VI Group and Associates | 518.00 | 518.00 | | 518.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 182.00 | 182.00 | | 182.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 748.00 | 1 748.00 | | 1 748.00 |
