| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 7 930.00 | | 7 930.00 | 7 930.00 |
BZ Other receivables | 1 380.00 | | 1 380.00 | 1 380.00 |
CF Cash and cash equivalents | 1 964.00 | | 1 964.00 | 1 964.00 |
CJ TOTAL (II) | 11 274.00 | | 11 274.00 | 11 274.00 |
CO Grand total (0 to V) | 11 274.00 | | 11 274.00 | 11 274.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | | | 3 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 241.00 | | | 241.00 |
DL TOTAL (I) | 3 241.00 | | | 3 241.00 |
DX Trade payables and related accounts | 6 840.00 | | | 6 840.00 |
DY Tax and social security liabilities | 1 193.00 | | | 1 193.00 |
EC TOTAL (IV) | 8 033.00 | | | 8 033.00 |
EE Grand total (I to V) | 11 274.00 | | | 11 274.00 |
EG Accrued income and payables due within one year | 8 033.00 | | | 8 033.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 000.00 | 12 852.00 | 17 852.00 | 5 000.00 |
FJ Net sales | 5 000.00 | 12 852.00 | 17 852.00 | 5 000.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 17 853.00 | |
FW Other purchases and external expenses | | | 17 413.00 | |
FX Taxes, duties, and similar payments | | | 150.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 17 564.00 | |
GG - OPERATING RESULT (I - II) | | | 289.00 | |
GR Interest and similar expenses | | | 5.00 | |
GU Total financial expenses (VI) | | | 5.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -5.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 284.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43.00 | | | 43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 17 853.00 | | | 17 853.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 612.00 | | | 17 612.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 241.00 | | | 241.00 |
| |
| 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 | 6 840.00 | 6 840.00 | | 6 840.00 |
8E Income Taxes | 43.00 | 43.00 | | 43.00 |
UX Other trade receivables | 7 930.00 | 7 930.00 | | 7 930.00 |
VB VAT | 1 380.00 | 1 380.00 | | 1 380.00 |
VQ Other Taxes, Duties, and Similar Debts | 150.00 | 150.00 | | 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 9 310.00 | 9 310.00 | | 9 310.00 |
VW VAT | 1 000.00 | 1 000.00 | | 1 000.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 033.00 | 8 033.00 | | 8 033.00 |
