| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 442.00 | 100.00 | 1 342.00 | 1 442.00 |
BJ TOTAL (I) | 1 442.00 | 100.00 | 1 342.00 | 1 442.00 |
BX Customers and related accounts | 7 779.00 | | 7 779.00 | 7 779.00 |
BZ Other receivables | 450.00 | | 450.00 | 450.00 |
CF Cash and cash equivalents | 9 051.00 | | 9 051.00 | 9 051.00 |
CJ TOTAL (II) | 17 282.00 | | 17 282.00 | 17 282.00 |
CO Grand total (0 to V) | 18 724.00 | 100.00 | 18 624.00 | 18 724.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -6 185.00 | -1 536.00 | | -6 185.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 262.00 | -4 649.00 | | 6 262.00 |
DL TOTAL (I) | 10 076.00 | 3 814.00 | | 10 076.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 000.00 | | | 2 000.00 |
DX Trade payables and related accounts | 2 695.00 | | | 2 695.00 |
DY Tax and social security liabilities | 1 417.00 | | | 1 417.00 |
EA Other liabilities | 2 435.00 | | | 2 435.00 |
EC TOTAL (IV) | 8 547.00 | | | 8 547.00 |
EE Grand total (I to V) | 18 624.00 | 3 814.00 | | 18 624.00 |
EG Accrued income and payables due within one year | 8 547.00 | | | 8 547.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 526.00 | | 8 526.00 | 8 526.00 |
FJ Net sales | 8 526.00 | | 8 526.00 | 8 526.00 |
FO Operating subsidies | | | 28 000.00 | |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 36 527.00 | |
FW Other purchases and external expenses | | | 27 729.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 100.00 | |
GE Other Expenses | | | 8.00 | |
GF Total Operating Expenses (II) | | | 27 830.00 | |
GG - OPERATING RESULT (I - II) | | | 8 697.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 697.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 435.00 | | | 2 435.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 527.00 | 1.00 | | 36 527.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 30 265.00 | 4 650.00 | | 30 265.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 262.00 | -4 649.00 | | 6 262.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 100.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 100.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 2 000.00 | 2 000.00 | | 2 000.00 |
8B Suppliers and Related Accounts | 2 695.00 | 2 695.00 | | 2 695.00 |
8D Social Security and Other Social Organizations | 1 418.00 | 1 418.00 | | 1 418.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 435.00 | 2 435.00 | | 2 435.00 |
VS Prepaid expenses | 8 230.00 | 8 230.00 | | 8 230.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 230.00 | 8 230.00 | | 8 230.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 548.00 | 8 548.00 | | 8 548.00 |
