| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BV Advances and down payments on orders | 1 500.00 | | 1 500.00 | 1 500.00 |
BZ Other receivables | 4 662.00 | | 4 662.00 | 4 662.00 |
CF Cash and cash equivalents | 6 399.00 | | 6 399.00 | 6 399.00 |
CJ TOTAL (II) | 12 561.00 | | 12 561.00 | 12 561.00 |
CO Grand total (0 to V) | 12 561.00 | | 12 561.00 | 12 561.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 6 000.00 | | | 6 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 2 788.00 | | | 2 788.00 |
DL TOTAL (I) | 8 788.00 | | | 8 788.00 |
DU Loans and Debts from Credit Institutions (3) | 10.00 | | | 10.00 |
DV Miscellaneous Loans and Financial Debts (4) | 263.00 | | | 263.00 |
DX Trade payables and related accounts | 3 500.00 | | | 3 500.00 |
EC TOTAL (IV) | 3 773.00 | | | 3 773.00 |
EE Grand total (I to V) | 12 561.00 | | | 12 561.00 |
EG Accrued income and payables due within one year | 3 773.00 | | | 3 773.00 |
EI Including equity loans | 263.00 | | | 263.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | 12 927.00 | 12 927.00 | |
FJ Net sales | | 12 927.00 | 12 927.00 | |
FR Total operating income (I) | | | 12 927.00 | |
FW Other purchases and external expenses | | | 12 762.00 | |
GF Total Operating Expenses (II) | | | 12 762.00 | |
GG - OPERATING RESULT (I - II) | | | 165.00 | |
GN Positive exchange differences | | | 98.00 | |
GP Total financial income (V) | | | 98.00 | |
GS Negative differences of foreign exchange | | | 337.00 | |
GU Total financial expenses (VI) | | | 337.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -239.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -74.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -2 862.00 | | | -2 862.00 |
HL TOTAL REVENUE (I + III + V + VII) | 13 025.00 | | | 13 025.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 237.00 | | | 10 237.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 2 788.00 | | | 2 788.00 |
| |
| 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 | 3 500.00 | 3 500.00 | | 3 500.00 |
8K Other liabilities (including liabilities related to repo transactions) | 263.00 | 263.00 | | 263.00 |
UX Other trade receivables | 4 662.00 | 4 662.00 | | 4 662.00 |
VG Loans with a maturity of up to one year at origin | 10.00 | 10.00 | | 10.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 662.00 | 4 662.00 | | 4 662.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 773.00 | 3 773.00 | | 3 773.00 |
