| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 786.00 | 1 786.00 | | 1 786.00 |
BJ TOTAL (I) | 1 786.00 | 1 786.00 | | 1 786.00 |
CF Cash and cash equivalents | 11 190.00 | | 11 190.00 | 11 190.00 |
CJ TOTAL (II) | 11 190.00 | | 11 190.00 | 11 190.00 |
CO Grand total (0 to V) | 12 976.00 | 1 786.00 | 11 190.00 | 12 976.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 250.00 | 2 250.00 | | 2 250.00 |
DD Legal reserve (1) | 225.00 | 225.00 | | 225.00 |
DH Retained earnings | 109.00 | -2 611.00 | | 109.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 874.00 | 2 721.00 | | 874.00 |
DL TOTAL (I) | 3 459.00 | 2 584.00 | | 3 459.00 |
DV Miscellaneous Loans and Financial Debts (4) | 6 119.00 | 6 119.00 | | 6 119.00 |
DX Trade payables and related accounts | 360.00 | 360.00 | | 360.00 |
DY Tax and social security liabilities | 1 251.00 | | | 1 251.00 |
EC TOTAL (IV) | 7 730.00 | 6 479.00 | | 7 730.00 |
EE Grand total (I to V) | 11 190.00 | 9 064.00 | | 11 190.00 |
EG Accrued income and payables due within one year | 7 730.00 | 6 479.00 | | 7 730.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 426.00 | | 6 426.00 | 6 426.00 |
FJ Net sales | 6 426.00 | | 6 426.00 | 6 426.00 |
FR Total operating income (I) | | | 6 426.00 | |
FW Other purchases and external expenses | | | 4 162.00 | |
FX Taxes, duties, and similar payments | | | | |
FZ Social Security Contributions | | | 1 234.00 | |
GF Total Operating Expenses (II) | | | 5 396.00 | |
GG - OPERATING RESULT (I - II) | | | 1 029.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A2 TOTAL ASSETS | 1 234.00 | 30.00 | | 1 234.00 |
HK Income tax | 155.00 | | | 155.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 426.00 | 4 220.00 | | 6 426.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 551.00 | 1 498.00 | | 5 551.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 874.00 | 2 721.00 | | 874.00 |
| |
| 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 | 1 786.00 | | | 1 786.00 |
I4 DECREASES Grand Total | | | 1 786.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 786.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 786.00 | | | 1 786.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 786.00 | | | 1 786.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 786.00 | | | 1 786.00 |
| |
| 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 | 360.00 | 360.00 | | 360.00 |
8D Social Security and Other Social Organizations | 1 096.00 | 1 096.00 | | 1 096.00 |
8E Income Taxes | 155.00 | 155.00 | | 155.00 |
VI Group and Associates | 6 120.00 | 6 120.00 | | 6 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 7 731.00 | 7 731.00 | | 7 731.00 |
