| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 700.00 | 3 700.00 | | 3 700.00 |
BJ TOTAL (I) | 33 700.00 | 3 700.00 | 30 000.00 | 33 700.00 |
BX Customers and related accounts | 13 000.00 | | 13 000.00 | 13 000.00 |
CF Cash and cash equivalents | 694.00 | | 694.00 | 694.00 |
CH Prepaid expenses | 1 050.00 | | 1 050.00 | 1 050.00 |
CJ TOTAL (II) | 14 744.00 | | 14 744.00 | 14 744.00 |
CO Grand total (0 to V) | 48 444.00 | 3 700.00 | 44 744.00 | 48 444.00 |
CU Other investments | 30 000.00 | | 30 000.00 | 30 000.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 800.00 | 7 800.00 | | 7 800.00 |
DD Legal reserve (1) | 780.00 | 780.00 | | 780.00 |
DH Retained earnings | -401.00 | 2 733.00 | | -401.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 434.00 | -3 134.00 | | 434.00 |
DL TOTAL (I) | 8 613.00 | 8 179.00 | | 8 613.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 871.00 | 1 871.00 | | 1 871.00 |
DX Trade payables and related accounts | 34 260.00 | 40 960.00 | | 34 260.00 |
DY Tax and social security liabilities | | 140.00 | | |
EC TOTAL (IV) | 36 131.00 | 42 971.00 | | 36 131.00 |
EE Grand total (I to V) | 44 744.00 | 51 150.00 | | 44 744.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FQ Other income | | | 3 240.00 | |
FR Total operating income (I) | | | 3 240.00 | |
FW Other purchases and external expenses | | | 1 705.00 | |
FX Taxes, duties, and similar payments | | | 453.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 2 158.00 | |
GG - OPERATING RESULT (I - II) | | | 1 082.00 | |
GR Interest and similar expenses | | | 643.00 | |
GU Total financial expenses (VI) | | | 648.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -648.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 434.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3 240.00 | 26 235.00 | | 3 240.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 806.00 | 29 369.00 | | 2 806.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 434.00 | -3 134.00 | | 434.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 3 700.00 | | | 3 700.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 3 700.00 | | | 3 700.00 |
| |
| 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 | 1 871.00 | 1 871.00 | | 1 871.00 |
8B Suppliers and Related Accounts | 34 260.00 | 34 260.00 | | 34 260.00 |
VS Prepaid expenses | 14 050.00 | 14 050.00 | | 14 050.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 14 050.00 | 14 050.00 | | 14 050.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 36 131.00 | 36 131.00 | | 36 131.00 |
