| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | | | 15 700.00 | |
BX Customers and related accounts | | | 5 350.00 | |
BZ Other receivables | | | 2 218.00 | |
CD Marketable securities | | | 75.00 | |
CF Cash and cash equivalents | | | 1 378.00 | |
CJ TOTAL (II) | | | 9 021.00 | |
CO Grand total (0 to V) | | | 24 721.00 | |
CS Evaluated investments - equity method | | | 15 700.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -9 641.00 | | | -9 641.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 661.00 | -9 641.00 | | -1 661.00 |
DL TOTAL (I) | -6 301.00 | -4 641.00 | | -6 301.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 261.00 | 3 000.00 | | 3 261.00 |
DX Trade payables and related accounts | 11 670.00 | 9 582.00 | | 11 670.00 |
DY Tax and social security liabilities | 891.00 | 1 355.00 | | 891.00 |
DZ Fixed asset liabilities and related accounts | 15 200.00 | | | 15 200.00 |
EC TOTAL (IV) | 31 023.00 | 13 937.00 | | 31 023.00 |
EE Grand total (I to V) | 24 721.00 | 9 296.00 | | 24 721.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 26 100.00 | |
FJ Net sales | | | 26 100.00 | |
FR Total operating income (I) | | | 26 100.00 | |
FW Other purchases and external expenses | | | 27 762.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 27 762.00 | |
GG - OPERATING RESULT (I - II) | | | -1 662.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GQ Financial allocations to depreciation and provisions | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 661.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 26 101.00 | 6 775.00 | | 26 101.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 27 762.00 | 16 416.00 | | 27 762.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 661.00 | -9 641.00 | | -1 661.00 |
| |
| 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 | 5 000.00 | 15 700.00 | | 5 000.00 |
I3 DECREASES Total Financial Fixed Assets | | | 20 700.00 | |
I4 DECREASES Grand Total | | | 20 700.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 5 000.00 | 15 700.00 | | 5 000.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
7B Total provisions for depreciation | 5 000.00 | | | 5 000.00 |
7C Grand total | 5 000.00 | | | 5 000.00 |
9U on fixed assets – equity investments | | | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 5 350.00 | 5 350.00 | | 5 350.00 |
