| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 2 900.00 | | 2 900.00 | 2 900.00 |
BZ Other receivables | 450.00 | | 450.00 | 450.00 |
CF Cash and cash equivalents | 4 081.00 | | 4 081.00 | 4 081.00 |
CJ TOTAL (II) | 4 531.00 | | 4 531.00 | 4 531.00 |
CO Grand total (0 to V) | 7 431.00 | | 7 431.00 | 7 431.00 |
CU Other investments | 2 900.00 | | 2 900.00 | 2 900.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DH Retained earnings | -4 312.00 | -6 218.00 | | -4 312.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 838.00 | 1 905.00 | | 1 838.00 |
DL TOTAL (I) | 525.00 | -1 312.00 | | 525.00 |
DU Loans and Debts from Credit Institutions (3) | 20.00 | 20.00 | | 20.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 066.00 | 8 222.00 | | 5 066.00 |
DX Trade payables and related accounts | 1 070.00 | 1 064.00 | | 1 070.00 |
DY Tax and social security liabilities | 750.00 | 230.00 | | 750.00 |
EC TOTAL (IV) | 6 906.00 | 9 536.00 | | 6 906.00 |
EE Grand total (I to V) | 7 431.00 | 8 224.00 | | 7 431.00 |
EG Accrued income and payables due within one year | 6 906.00 | 9 536.00 | | 6 906.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 750.00 | | 3 750.00 | 3 750.00 |
FJ Net sales | 3 750.00 | | 3 750.00 | 3 750.00 |
FR Total operating income (I) | | | 3 750.00 | |
FW Other purchases and external expenses | | | 1 852.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 1 853.00 | |
GG - OPERATING RESULT (I - II) | | | 1 897.00 | |
GR Interest and similar expenses | | | 59.00 | |
GU Total financial expenses (VI) | | | 59.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -59.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 838.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 750.00 | 3 750.00 | | 3 750.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 912.00 | 1 845.00 | | 1 912.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 838.00 | 1 905.00 | | 1 838.00 |
| |
| 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 | 2 900.00 | | | 2 900.00 |
I3 DECREASES Total Financial Fixed Assets | | | 2 900.00 | |
I4 DECREASES Grand Total | | | 2 900.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 2 900.00 | | | 2 900.00 |
