| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 1 000.00 | | 1 000.00 | 1 000.00 |
BZ Other receivables | 52 100.00 | | 52 100.00 | 52 100.00 |
CF Cash and cash equivalents | 61 489.00 | | 61 489.00 | 61 489.00 |
CJ TOTAL (II) | 113 589.00 | | 113 589.00 | 113 589.00 |
CO Grand total (0 to V) | 114 589.00 | | 114 589.00 | 114 589.00 |
CU Other investments | 1 000.00 | | 1 000.00 | 1 000.00 |
| |
| 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) | 6 943.00 | | | 6 943.00 |
DL TOTAL (I) | 7 943.00 | | | 7 943.00 |
DV Miscellaneous Loans and Financial Debts (4) | 92 093.00 | | | 92 093.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 13 953.00 | | | 13 953.00 |
EC TOTAL (IV) | 106 646.00 | | | 106 646.00 |
EE Grand total (I to V) | 114 589.00 | | | 114 589.00 |
EG Accrued income and payables due within one year | 106 646.00 | | | 106 646.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 66 000.00 | | 66 000.00 | 66 000.00 |
FJ Net sales | 66 000.00 | | 66 000.00 | 66 000.00 |
FR Total operating income (I) | | | 66 000.00 | |
FW Other purchases and external expenses | | | 3 199.00 | |
FY Salaries and Wages | | | 54 631.00 | |
GF Total Operating Expenses (II) | | | 57 831.00 | |
GG - OPERATING RESULT (I - II) | | | 8 168.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 8 168.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 225.00 | | | 1 225.00 |
HL TOTAL REVENUE (I + III + V + VII) | 66 000.00 | | | 66 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 59 056.00 | | | 59 056.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 943.00 | | | 6 943.00 |
| |
| 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 | | | 1 000.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 000.00 | |
I4 DECREASES Grand Total | | | 1 000.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 000.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 52 100.00 | | | 52 100.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 52 100.00 | 52 100.00 | | 52 100.00 |
