| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 18 750.00 | 4 406.00 | 14 344.00 | 18 750.00 |
BJ TOTAL (I) | 18 750.00 | 4 406.00 | 14 344.00 | 18 750.00 |
BV Advances and down payments on orders | 248.00 | | 248.00 | 248.00 |
CF Cash and cash equivalents | 4 619.00 | | 4 619.00 | 4 619.00 |
CJ TOTAL (II) | 4 868.00 | | 4 868.00 | 4 868.00 |
CO Grand total (0 to V) | 23 618.00 | 4 406.00 | 19 212.00 | 23 618.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 663.00 | | | 5 663.00 |
DL TOTAL (I) | 6 663.00 | | | 6 663.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 518.00 | | | 10 518.00 |
DX Trade payables and related accounts | 423.00 | | | 423.00 |
DY Tax and social security liabilities | 1 608.00 | | | 1 608.00 |
EC TOTAL (IV) | 12 549.00 | | | 12 549.00 |
EE Grand total (I to V) | 19 212.00 | | | 19 212.00 |
EG Accrued income and payables due within one year | 12 549.00 | | | 12 549.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 25 181.00 | | 25 181.00 | 25 181.00 |
FJ Net sales | 25 181.00 | | 25 181.00 | 25 181.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 25 181.00 | |
FS Purchases of goods (including customs duties) | | | 8 229.00 | |
FW Other purchases and external expenses | | | 5 468.00 | |
FX Taxes, duties, and similar payments | | | 359.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 406.00 | |
GE Other Expenses | | | 7.00 | |
GF Total Operating Expenses (II) | | | 18 469.00 | |
GG - OPERATING RESULT (I - II) | | | 6 712.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 712.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 42.00 | | | 42.00 |
HH Total exceptional expenses (VIII) | 42.00 | | | 42.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -42.00 | | | -42.00 |
HK Income tax | 1 007.00 | | | 1 007.00 |
HL TOTAL REVENUE (I + III + V + VII) | 25 181.00 | | | 25 181.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 19 518.00 | | | 19 518.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 663.00 | | | 5 663.00 |
| |
| 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 | | | 18 750.00 | |
I4 DECREASES Grand Total | | | 18 750.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 750.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 18 750.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 4 406.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 4 406.00 | | |
| |
| 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 | 423.00 | 423.00 | | 423.00 |
8E Income Taxes | 1 007.00 | 1 007.00 | | 1 007.00 |
VI Group and Associates | 10 518.00 | 10 518.00 | | 10 518.00 |
VW VAT | 601.00 | 601.00 | | 601.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 549.00 | 12 549.00 | | 12 549.00 |
