| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 2 041.00 | | 2 041.00 | 2 041.00 |
CF Cash and cash equivalents | 192 287.00 | | 192 287.00 | 192 287.00 |
CJ TOTAL (II) | 200 328.00 | | 200 328.00 | 200 328.00 |
CO Grand total (0 to V) | 200 328.00 | | 200 328.00 | 200 328.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DD Legal reserve (1) | 4 000.00 | 4 000.00 | | 4 000.00 |
DG Other reserves | 61 092.00 | 52 236.00 | | 61 092.00 |
DH Retained earnings | 88 785.00 | 88 785.00 | | 88 785.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 255.00 | 8 856.00 | | 1 255.00 |
DL TOTAL (I) | 195 132.00 | 193 877.00 | | 195 132.00 |
DX Trade payables and related accounts | 5 196.00 | 5 931.00 | | 5 196.00 |
EC TOTAL (IV) | 5 196.00 | 5 931.00 | | 5 196.00 |
EE Grand total (I to V) | 200 328.00 | 199 808.00 | | 200 328.00 |
EG Accrued income and payables due within one year | 5 196.00 | 5 931.00 | | 5 196.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | | | 16 000.00 | |
FJ Net sales | | | 16 000.00 | |
FR Total operating income (I) | | | 16 000.00 | |
FS Purchases of goods (including customs duties) | | | | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 15 001.00 | |
FX Taxes, duties, and similar payments | | | 208.00 | |
GF Total Operating Expenses (II) | | | 15 209.00 | |
GG - OPERATING RESULT (I - II) | | | 791.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 685.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GP Total financial income (V) | | | 685.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 685.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 476.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 221.00 | 1 563.00 | | 221.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 685.00 | 116 983.00 | | 16 685.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 431.00 | 108 127.00 | | 15 431.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 255.00 | 8 856.00 | | 1 255.00 |
| |
| 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 | 5 196.00 | 5 196.00 | | 5 196.00 |
UX Other trade receivables | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 1 032.00 | 1 032.00 | | 1 032.00 |
VC Group and associates | 685.00 | 685.00 | | 685.00 |
VM Income taxes | 324.00 | 324.00 | | 324.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 041.00 | 8 041.00 | | 8 041.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 196.00 | 5 196.00 | | 5 196.00 |
