| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 35 085.00 | | 35 085.00 | 35 085.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 7 906.00 | | 7 906.00 | 7 906.00 |
CD Marketable securities | 15.00 | | 15.00 | 15.00 |
CF Cash and cash equivalents | 26 720.00 | | 26 720.00 | 26 720.00 |
CJ TOTAL (II) | 34 641.00 | | 34 641.00 | 34 641.00 |
CO Grand total (0 to V) | 69 726.00 | | 69 726.00 | 69 726.00 |
CU Other investments | 35 085.00 | | 35 085.00 | 35 085.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 15 000.00 | 15 000.00 | | 15 000.00 |
DD Legal reserve (1) | 1 500.00 | 1 500.00 | | 1 500.00 |
DH Retained earnings | 55 235.00 | 45 872.00 | | 55 235.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 010.00 | 9 363.00 | | -2 010.00 |
DL TOTAL (I) | 69 725.00 | 71 735.00 | | 69 725.00 |
DY Tax and social security liabilities | 1.00 | 2 153.00 | | 1.00 |
EC TOTAL (IV) | 1.00 | 2 153.00 | | 1.00 |
EE Grand total (I to V) | 69 726.00 | 73 888.00 | | 69 726.00 |
EG Accrued income and payables due within one year | 1.00 | 2 153.00 | | 1.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 028.00 | |
FX Taxes, duties, and similar payments | | | 981.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | | |
GE Other Expenses | | | 3.00 | |
GF Total Operating Expenses (II) | | | 2 010.00 | |
GG - OPERATING RESULT (I - II) | | | -2 010.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 010.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 1 652.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 53 431.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 010.00 | 44 068.00 | | 2 010.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 010.00 | 9 363.00 | | -2 010.00 |
| |
| 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 | 35 085.00 | | | 35 085.00 |
I3 DECREASES Total Financial Fixed Assets | | | 35 085.00 | |
I4 DECREASES Grand Total | | | 35 085.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 35 085.00 | | | 35 085.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
VP Miscellaneous | 7 906.00 | 7 906.00 | | 7 906.00 |
VQ Other Taxes, Duties, and Similar Debts | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 906.00 | 7 906.00 | | 7 906.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1.00 | 1.00 | | 1.00 |
