| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 028.00 | 603.00 | 426.00 | 1 028.00 |
BJ TOTAL (I) | 1 028.00 | 603.00 | 426.00 | 1 028.00 |
BX Customers and related accounts | 3 600.00 | | 3 600.00 | 3 600.00 |
BZ Other receivables | 1 584.00 | | 1 584.00 | 1 584.00 |
CF Cash and cash equivalents | 18 662.00 | | 18 662.00 | 18 662.00 |
CJ TOTAL (II) | 23 846.00 | | 23 846.00 | 23 846.00 |
CO Grand total (0 to V) | 24 874.00 | 603.00 | 24 271.00 | 24 874.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | 21 790.00 | | | 21 790.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 006.00 | 21 790.00 | | -4 006.00 |
DL TOTAL (I) | 18 284.00 | 22 290.00 | | 18 284.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 404.00 | 7 338.00 | | 4 404.00 |
DX Trade payables and related accounts | 982.00 | 978.00 | | 982.00 |
DY Tax and social security liabilities | 600.00 | 10 178.00 | | 600.00 |
EC TOTAL (IV) | 5 987.00 | 18 494.00 | | 5 987.00 |
EE Grand total (I to V) | 24 271.00 | 40 784.00 | | 24 271.00 |
EG Accrued income and payables due within one year | 1 583.00 | 11 156.00 | | 1 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 4 835.00 | | 4 835.00 | 4 835.00 |
FJ Net sales | 4 835.00 | | 4 835.00 | 4 835.00 |
FR Total operating income (I) | | | 4 835.00 | |
FW Other purchases and external expenses | | | 8 498.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 343.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 8 841.00 | |
GG - OPERATING RESULT (I - II) | | | -4 006.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 006.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 3 845.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 4 835.00 | 40 000.00 | | 4 835.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 841.00 | 18 210.00 | | 8 841.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 006.00 | 21 790.00 | | -4 006.00 |
| |
| 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 | 1 028.00 | | | 1 028.00 |
I4 DECREASES Grand Total | | | 1 028.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 028.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 028.00 | | | 1 028.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 260.00 | 343.00 | | 260.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 260.00 | 343.00 | | 260.00 |
| |
| 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 | 982.00 | 982.00 | | 982.00 |
UX Other trade receivables | 3 600.00 | 3 600.00 | | 3 600.00 |
VB VAT | 1 584.00 | 1 584.00 | | 1 584.00 |
VI Group and Associates | 4 404.00 | | 4 404.00 | 4 404.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 184.00 | 5 184.00 | | 5 184.00 |
VW VAT | 600.00 | 600.00 | | 600.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 987.00 | 1 583.00 | 4 404.00 | 5 987.00 |
