| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AB Establishment Expenses | 1 052.00 | 739.00 | 313.00 | 1 052.00 |
AT Other tangible assets | 716.00 | 7.00 | 709.00 | 716.00 |
BD Other fixed assets | 75.00 | | 75.00 | 75.00 |
BJ TOTAL (I) | 7 343.00 | 746.00 | 6 596.00 | 7 343.00 |
BX Customers and related accounts | 5 040.00 | | 5 040.00 | 5 040.00 |
BZ Other receivables | 18 340.00 | | 18 340.00 | 18 340.00 |
CF Cash and cash equivalents | 238.00 | | 238.00 | 238.00 |
CJ TOTAL (II) | 23 618.00 | | 23 618.00 | 23 618.00 |
CO Grand total (0 to V) | 30 960.00 | 749.00 | 30 214.00 | 30 960.00 |
CU Other investments | 5 500.00 | | 5 500.00 | 5 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DH Retained earnings | -676.00 | | | -676.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 377.00 | -676.00 | | 377.00 |
DL TOTAL (I) | 3 701.00 | 3 324.00 | | 3 701.00 |
DU Loans and Debts from Credit Institutions (3) | 5.00 | | | 5.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 602.00 | 14 014.00 | | 24 602.00 |
DX Trade payables and related accounts | 1 066.00 | 780.00 | | 1 066.00 |
DY Tax and social security liabilities | 840.00 | 232.00 | | 840.00 |
EC TOTAL (IV) | 26 512.00 | 15 026.00 | | 26 512.00 |
EE Grand total (I to V) | 30 214.00 | 18 350.00 | | 30 214.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 200.00 | | 4 200.00 | 4 200.00 |
FJ Net sales | 4 200.00 | | 4 200.00 | 4 200.00 |
FR Total operating income (I) | | | 4 200.00 | |
FW Other purchases and external expenses | | | 1 553.00 | |
FX Taxes, duties, and similar payments | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 270.00 | |
GF Total Operating Expenses (II) | | | 1 823.00 | |
GG - OPERATING RESULT (I - II) | | | 2 377.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 377.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | | 10 000.00 | | |
HD Total exceptional income (VII) | | 10 000.00 | | |
HE Exceptional expenses on management operations | 2 000.00 | | | 2 000.00 |
HH Total exceptional expenses (VIII) | 2 000.00 | | | 2 000.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -2 000.00 | 10 000.00 | | -2 000.00 |
HL TOTAL REVENUE (I + III + V + VII) | 4 201.00 | 11 400.00 | | 4 201.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 823.00 | 12 076.00 | | 3 823.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 377.00 | -676.00 | | 377.00 |
