| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 501.00 | 501.00 | | 501.00 |
BJ TOTAL (I) | 501.00 | 501.00 | | 501.00 |
BX Customers and related accounts | 4 846.00 | | 4 846.00 | 4 846.00 |
BZ Other receivables | 134.00 | | 134.00 | 134.00 |
CF Cash and cash equivalents | 4 454.00 | | 4 454.00 | 4 454.00 |
CH Prepaid expenses | 841.00 | | 841.00 | 841.00 |
CJ TOTAL (II) | 10 276.00 | | 10 276.00 | 10 276.00 |
CO Grand total (0 to V) | 10 777.00 | 501.00 | 10 276.00 | 10 777.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 11 000.00 | 11 000.00 | | 11 000.00 |
DD Legal reserve (1) | 1 100.00 | 750.00 | | 1 100.00 |
DH Retained earnings | -3 254.00 | -4 042.00 | | -3 254.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 985.00 | 1 138.00 | | -2 985.00 |
DL TOTAL (I) | 5 860.00 | 8 846.00 | | 5 860.00 |
DU Loans and Debts from Credit Institutions (3) | 28.00 | | | 28.00 |
DV Miscellaneous Loans and Financial Debts (4) | 292.00 | 221.00 | | 292.00 |
DX Trade payables and related accounts | 842.00 | 618.00 | | 842.00 |
DY Tax and social security liabilities | 3 254.00 | 652.00 | | 3 254.00 |
EC TOTAL (IV) | 4 416.00 | 1 492.00 | | 4 416.00 |
EE Grand total (I to V) | 10 276.00 | 10 338.00 | | 10 276.00 |
EG Accrued income and payables due within one year | 4 416.00 | 1 492.00 | | 4 416.00 |
EH Including current bank overdrafts and credit balances from banks and postal accounts | 28.00 | | | 28.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 4 497.00 | | 4 497.00 | 4 497.00 |
FG Production sold - services | 2 386.00 | 31 252.00 | 33 638.00 | 2 386.00 |
FJ Net sales | 6 883.00 | 31 252.00 | 38 135.00 | 6 883.00 |
FR Total operating income (I) | | | 38 135.00 | |
FS Purchases of goods (including customs duties) | | | 2 755.00 | |
FT Inventory change (goods) | | | | |
FW Other purchases and external expenses | | | 7 535.00 | |
FX Taxes, duties, and similar payments | | | 1 966.00 | |
FY Salaries and Wages | | | 28 864.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 41 120.00 | |
GG - OPERATING RESULT (I - II) | | | -2 985.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 985.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 38 135.00 | 30 147.00 | | 38 135.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 41 120.00 | 29 009.00 | | 41 120.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 985.00 | 1 138.00 | | -2 985.00 |
| |
| 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 | 501.00 | | | 501.00 |
I4 DECREASES Grand Total | | | 501.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 501.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 501.00 | | | 501.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 501.00 | | | 501.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 501.00 | | | 501.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 4 846.00 | 4 846.00 | | 4 846.00 |
VB VAT | 134.00 | 134.00 | | 134.00 |
VS Prepaid expenses | 841.00 | 841.00 | | 841.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 821.00 | 5 821.00 | | 5 821.00 |
