| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 23 951.00 | 2 914.00 | 21 037.00 | 23 951.00 |
BJ TOTAL (I) | 23 951.00 | 2 914.00 | 21 037.00 | 23 951.00 |
BX Customers and related accounts | 4 680.00 | | 4 680.00 | 4 680.00 |
BZ Other receivables | 347.00 | | 347.00 | 347.00 |
CF Cash and cash equivalents | 6 743.00 | | 6 743.00 | 6 743.00 |
CJ TOTAL (II) | 11 770.00 | | 11 770.00 | 11 770.00 |
CO Grand total (0 to V) | 35 721.00 | 2 914.00 | 32 807.00 | 35 721.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 211.00 | | | 2 211.00 |
DL TOTAL (I) | 7 211.00 | | | 7 211.00 |
DV Miscellaneous Loans and Financial Debts (4) | 22 347.00 | | | 22 347.00 |
DX Trade payables and related accounts | 2 080.00 | | | 2 080.00 |
DY Tax and social security liabilities | 1 170.00 | | | 1 170.00 |
EC TOTAL (IV) | 25 597.00 | | | 25 597.00 |
EE Grand total (I to V) | 32 807.00 | | | 32 807.00 |
EG Accrued income and payables due within one year | 25 597.00 | | | 25 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 28 890.00 | | 28 890.00 | 28 890.00 |
FJ Net sales | 28 890.00 | | 28 890.00 | 28 890.00 |
FR Total operating income (I) | | | 28 890.00 | |
FW Other purchases and external expenses | | | 22 938.00 | |
FX Taxes, duties, and similar payments | | | 369.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 2 914.00 | |
GF Total Operating Expenses (II) | | | 26 221.00 | |
GG - OPERATING RESULT (I - II) | | | 2 669.00 | |
GR Interest and similar expenses | | | 68.00 | |
GU Total financial expenses (VI) | | | 68.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -68.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 601.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 390.00 | | | 390.00 |
HL TOTAL REVENUE (I + III + V + VII) | 28 890.00 | | | 28 890.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 679.00 | | | 26 679.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 211.00 | | | 2 211.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | 2 914.00 | | |
I4 DECREASES Grand Total | | 2 914.00 | | |
IY DECREASES Total Tangible Fixed Assets | | | 23 951.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 23 951.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 2 914.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 2 914.00 | | |
| |
| 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 | 2 080.00 | 2 080.00 | | 2 080.00 |
8E Income Taxes | 390.00 | 390.00 | | 390.00 |
UX Other trade receivables | 4 680.00 | 4 680.00 | | 4 680.00 |
VB VAT | 347.00 | 347.00 | | 347.00 |
VI Group and Associates | 22 347.00 | 22 347.00 | | 22 347.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 027.00 | 5 027.00 | | 5 027.00 |
VW VAT | 780.00 | 780.00 | | 780.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 25 597.00 | 25 597.00 | | 25 597.00 |
