| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 850.00 | 406.00 | 5 444.00 | 5 850.00 |
BJ TOTAL (I) | 5 850.00 | 406.00 | 5 444.00 | 5 850.00 |
BL Raw materials, supplies | 251.00 | | 251.00 | 251.00 |
BX Customers and related accounts | 1 887.00 | | 1 887.00 | 1 887.00 |
BZ Other receivables | 425.00 | | 425.00 | 425.00 |
CF Cash and cash equivalents | 8 247.00 | | 8 247.00 | 8 247.00 |
CJ TOTAL (II) | 10 810.00 | | 10 810.00 | 10 810.00 |
CO Grand total (0 to V) | 16 660.00 | 406.00 | 16 254.00 | 16 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 839.00 | | | 5 839.00 |
DL TOTAL (I) | 13 839.00 | | | 13 839.00 |
DX Trade payables and related accounts | 1 368.00 | | | 1 368.00 |
DY Tax and social security liabilities | 1 047.00 | | | 1 047.00 |
EC TOTAL (IV) | 2 415.00 | | | 2 415.00 |
EE Grand total (I to V) | 16 254.00 | | | 16 254.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 068.00 | | 26 068.00 | 26 068.00 |
FJ Net sales | 26 068.00 | | 26 068.00 | 26 068.00 |
FR Total operating income (I) | | | 26 068.00 | |
FU Purchases of raw materials and other supplies | | | 10 211.00 | |
FV Inventory change (raw materials and supplies) | | | -251.00 | |
FW Other purchases and external expenses | | | 8 536.00 | |
FX Taxes, duties, and similar payments | | | 297.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 406.00 | |
GF Total Operating Expenses (II) | | | 19 198.00 | |
GG - OPERATING RESULT (I - II) | | | 6 870.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 870.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 031.00 | | | 1 031.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 068.00 | | | 26 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 20 229.00 | | | 20 229.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 839.00 | | | 5 839.00 |
| |
| 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 | | | 5 850.00 | |
I4 DECREASES Grand Total | | | 5 850.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 850.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 850.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 406.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 406.00 | | |
| |
| 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 | 1 368.00 | 1 368.00 | | 1 368.00 |
8E Income Taxes | 1 031.00 | 1 031.00 | | 1 031.00 |
UX Other trade receivables | 1 887.00 | 1 887.00 | | 1 887.00 |
VB VAT | 425.00 | 425.00 | | 425.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 312.00 | 2 312.00 | | 2 312.00 |
VW VAT | 16.00 | 16.00 | | 16.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 415.00 | 2 415.00 | | 2 415.00 |
