| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 485.00 | 286.00 | 1 199.00 | 1 485.00 |
BJ TOTAL (I) | 3 495.00 | 286.00 | 3 209.00 | 3 495.00 |
BX Customers and related accounts | 6 239.00 | | 6 239.00 | 6 239.00 |
BZ Other receivables | 334.00 | | 334.00 | 334.00 |
CF Cash and cash equivalents | 1 741.00 | | 1 741.00 | 1 741.00 |
CJ TOTAL (II) | 8 313.00 | | 8 313.00 | 8 313.00 |
CO Grand total (0 to V) | 11 808.00 | 286.00 | 11 522.00 | 11 808.00 |
CU Other investments | 2 010.00 | | 2 010.00 | 2 010.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -1 359.00 | | | -1 359.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 036.00 | -1 359.00 | | 4 036.00 |
DL TOTAL (I) | 3 677.00 | -359.00 | | 3 677.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 198.00 | 3 400.00 | | 2 198.00 |
DW Advances and down payments received on current orders | | 1 944.00 | | |
DX Trade payables and related accounts | 3 044.00 | 1 158.00 | | 3 044.00 |
DY Tax and social security liabilities | 2 603.00 | 324.00 | | 2 603.00 |
EC TOTAL (IV) | 7 845.00 | 6 826.00 | | 7 845.00 |
EE Grand total (I to V) | 11 522.00 | 6 467.00 | | 11 522.00 |
EG Accrued income and payables due within one year | 7 845.00 | 4 882.00 | | 7 845.00 |
EI Including equity loans | 2 198.00 | | | 2 198.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 789.00 | | 9 789.00 | 9 789.00 |
FJ Net sales | 9 789.00 | | 9 789.00 | 9 789.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 9 789.00 | |
FW Other purchases and external expenses | | | 3 591.00 | |
FX Taxes, duties, and similar payments | | | 19.00 | |
FY Salaries and Wages | | | 1 355.00 | |
FZ Social Security Contributions | | | 29.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 286.00 | |
GF Total Operating Expenses (II) | | | 5 280.00 | |
GG - OPERATING RESULT (I - II) | | | 4 509.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 4 509.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 473.00 | | | 473.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 789.00 | 1 657.00 | | 9 789.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 753.00 | 3 016.00 | | 5 753.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 036.00 | -1 359.00 | | 4 036.00 |
| |
| 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 | 2 010.00 | | 1 485.00 | 2 010.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 010.00 | |
I4 DECREASES Grand Total | | | 3 495.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 485.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 485.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 010.00 | | | 2 010.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 286.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 286.00 | | |
| |
| 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 | 3 044.00 | 3 044.00 | | 3 044.00 |
8C Staff and Related Accounts | 127.00 | 127.00 | | 127.00 |
8D Social Security and Other Social Organizations | 264.00 | 264.00 | | 264.00 |
8E Income Taxes | 473.00 | 473.00 | | 473.00 |
UX Other trade receivables | 6 239.00 | 6 239.00 | | 6 239.00 |
VB VAT | 334.00 | 334.00 | | 334.00 |
VI Group and Associates | 2 198.00 | 2 198.00 | | 2 198.00 |
VQ Other Taxes, Duties, and Similar Debts | 19.00 | 19.00 | | 19.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 573.00 | 6 573.00 | | 6 573.00 |
VW VAT | 1 720.00 | 1 720.00 | | 1 720.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 845.00 | 7 845.00 | | 7 845.00 |
