| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BR Intermediate and finished products | 35 068.00 | | 35 068.00 | 35 068.00 |
BZ Other receivables | 1.00 | | 1.00 | 1.00 |
CF Cash and cash equivalents | 1 084.00 | | 1 084.00 | 1 084.00 |
CJ TOTAL (II) | 36 153.00 | | 36 153.00 | 36 153.00 |
CO Grand total (0 to V) | 36 168.00 | | 36 168.00 | 36 168.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 10 294.00 | | | 10 294.00 |
DL TOTAL (I) | 11 294.00 | | | 11 294.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 558.00 | | | 19 558.00 |
DX Trade payables and related accounts | 1 500.00 | | | 1 500.00 |
DY Tax and social security liabilities | 1 817.00 | | | 1 817.00 |
EA Other liabilities | 1 999.00 | | | 1 999.00 |
EC TOTAL (IV) | 24 874.00 | | | 24 874.00 |
EE Grand total (I to V) | 36 168.00 | | | 36 168.00 |
EG Accrued income and payables due within one year | 24 874.00 | | | 24 874.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 45 000.00 | | 45 000.00 | 45 000.00 |
FJ Net sales | 45 000.00 | | 45 000.00 | 45 000.00 |
FM Inventory production | | | 35 068.00 | |
FR Total operating income (I) | | | 80 068.00 | |
FU Purchases of raw materials and other supplies | | | 38 083.00 | |
FW Other purchases and external expenses | | | 29 874.00 | |
GF Total Operating Expenses (II) | | | 67 957.00 | |
GG - OPERATING RESULT (I - II) | | | 12 111.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 111.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 817.00 | | | 1 817.00 |
HL TOTAL REVENUE (I + III + V + VII) | 80 068.00 | | | 80 068.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 69 774.00 | | | 69 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 10 294.00 | | | 10 294.00 |
| |
| 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 | | | 15.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 15.00 | |
| |
| 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 | 1 500.00 | 1 500.00 | | 1 500.00 |
8E Income Taxes | 1 817.00 | 1 817.00 | | 1 817.00 |
8K Other liabilities (including liabilities related to repo transactions) | 1 999.00 | 1 999.00 | | 1 999.00 |
VI Group and Associates | 19 558.00 | 19 558.00 | | 19 558.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 24 874.00 | 24 874.00 | | 24 874.00 |
