| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 125.00 | 3 125.00 | | 3 125.00 |
BJ TOTAL (I) | 3 125.00 | 3 125.00 | | 3 125.00 |
BZ Other receivables | 2 505.00 | | 2 505.00 | 2 505.00 |
CF Cash and cash equivalents | 4 128.00 | | 4 128.00 | 4 128.00 |
CJ TOTAL (II) | 6 633.00 | | 6 633.00 | 6 633.00 |
CO Grand total (0 to V) | 9 758.00 | 3 125.00 | 6 633.00 | 9 758.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | 2 000.00 | | 2 000.00 |
DD Legal reserve (1) | 200.00 | 200.00 | | 200.00 |
DH Retained earnings | -3 348.00 | -1 074.00 | | -3 348.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 156.00 | -2 274.00 | | 2 156.00 |
DL TOTAL (I) | 1 007.00 | -1 148.00 | | 1 007.00 |
DV Miscellaneous Loans and Financial Debts (4) | 132.00 | 9.00 | | 132.00 |
DX Trade payables and related accounts | 951.00 | 1 054.00 | | 951.00 |
DY Tax and social security liabilities | 4 542.00 | 3 327.00 | | 4 542.00 |
EC TOTAL (IV) | 5 625.00 | 4 390.00 | | 5 625.00 |
EE Grand total (I to V) | 6 633.00 | 3 242.00 | | 6 633.00 |
EG Accrued income and payables due within one year | 5 625.00 | 4 390.00 | | 5 625.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 82 640.00 | | 82 640.00 | 82 640.00 |
FJ Net sales | 82 640.00 | | 82 640.00 | 82 640.00 |
FR Total operating income (I) | | | 82 640.00 | |
FU Purchases of raw materials and other supplies | | | 5 152.00 | |
FW Other purchases and external expenses | | | 9 037.00 | |
FX Taxes, duties, and similar payments | | | 4 301.00 | |
FY Salaries and Wages | | | 44 969.00 | |
FZ Social Security Contributions | | | 17 039.00 | |
GF Total Operating Expenses (II) | | | 80 497.00 | |
GG - OPERATING RESULT (I - II) | | | 2 143.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 143.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 12.00 | | | 12.00 |
HD Total exceptional income (VII) | 12.00 | | | 12.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 12.00 | | | 12.00 |
HL TOTAL REVENUE (I + III + V + VII) | 82 652.00 | 76 191.00 | | 82 652.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 80 497.00 | 78 465.00 | | 80 497.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 156.00 | -2 274.00 | | 2 156.00 |
| |
| 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 | 3 125.00 | | | 3 125.00 |
I4 DECREASES Grand Total | | | 3 125.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 125.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 125.00 | | | 3 125.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 125.00 | | | 3 125.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 125.00 | | | 3 125.00 |
