| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 958.00 | 18.00 | 940.00 | 958.00 |
BJ TOTAL (I) | 958.00 | 18.00 | 940.00 | 958.00 |
BN Goods in progress | 500.00 | | 500.00 | 500.00 |
BZ Other receivables | 70.00 | | 70.00 | 70.00 |
CF Cash and cash equivalents | 1 752.00 | | 1 752.00 | 1 752.00 |
CJ TOTAL (II) | 2 322.00 | | 2 322.00 | 2 322.00 |
CO Grand total (0 to V) | 3 280.00 | 18.00 | 3 262.00 | 3 280.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -937.00 | | | -937.00 |
DL TOTAL (I) | -837.00 | | | -837.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 817.00 | | | 1 817.00 |
DX Trade payables and related accounts | 1 885.00 | | | 1 885.00 |
DY Tax and social security liabilities | 397.00 | | | 397.00 |
EC TOTAL (IV) | 4 100.00 | | | 4 100.00 |
EE Grand total (I to V) | 3 262.00 | | | 3 262.00 |
EG Accrued income and payables due within one year | 4 100.00 | | | 4 100.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 2 625.00 | | 2 625.00 | 2 625.00 |
FG Production sold - services | 1 333.00 | | 1 333.00 | 1 333.00 |
FJ Net sales | 3 958.00 | | 3 958.00 | 3 958.00 |
FM Inventory production | | | 500.00 | |
FR Total operating income (I) | | | 4 458.00 | |
FW Other purchases and external expenses | | | 5 027.00 | |
FZ Social Security Contributions | | | 350.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 18.00 | |
GF Total Operating Expenses (II) | | | 5 395.00 | |
GG - OPERATING RESULT (I - II) | | | -937.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -937.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 458.00 | | | 4 458.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 395.00 | | | 5 395.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -937.00 | | | -937.00 |
| |
| 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 | | | 958.00 | |
I4 DECREASES Grand Total | | | 958.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 958.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 958.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 18.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 18.00 | | |
| |
| 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 | 1 885.00 | 1 885.00 | | 1 885.00 |
VB VAT | 70.00 | 70.00 | | 70.00 |
VI Group and Associates | 1 818.00 | 1 818.00 | | 1 818.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 70.00 | 70.00 | | 70.00 |
VW VAT | 397.00 | 397.00 | | 397.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 100.00 | 4 100.00 | | 4 100.00 |
