| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 50.00 | | 50.00 | 50.00 |
BX Customers and related accounts | 4 798.00 | | 4 798.00 | 4 798.00 |
BZ Other receivables | 3 199.00 | | 3 199.00 | 3 199.00 |
CF Cash and cash equivalents | 1 873.00 | | 1 873.00 | 1 873.00 |
CJ TOTAL (II) | 9 870.00 | | 9 870.00 | 9 870.00 |
CO Grand total (0 to V) | 9 920.00 | | 9 920.00 | 9 920.00 |
CU Other investments | 50.00 | | 50.00 | 50.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 100.00 | | | 100.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 834.00 | | | 5 834.00 |
DL TOTAL (I) | 5 934.00 | | | 5 934.00 |
DX Trade payables and related accounts | 2 395.00 | | | 2 395.00 |
DY Tax and social security liabilities | 1 591.00 | | | 1 591.00 |
EC TOTAL (IV) | 3 986.00 | | | 3 986.00 |
EE Grand total (I to V) | 9 920.00 | | | 9 920.00 |
EG Accrued income and payables due within one year | 3 986.00 | | | 3 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 7 953.00 | | 7 953.00 | 7 953.00 |
FJ Net sales | 7 953.00 | | 7 953.00 | 7 953.00 |
FR Total operating income (I) | | | 7 953.00 | |
FW Other purchases and external expenses | | | 2 118.00 | |
GF Total Operating Expenses (II) | | | 2 118.00 | |
GG - OPERATING RESULT (I - II) | | | 5 834.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 834.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 7 953.00 | | | 7 953.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 118.00 | | | 2 118.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 834.00 | | | 5 834.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
IY DECREASES Total Tangible Fixed Assets | 3 986.00 | 3 986.00 | | 3 986.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 50.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 7 997.00 | 7 997.00 | | 7 997.00 |
| |
| 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 | 2 395.00 | 2 395.00 | | 2 395.00 |
UX Other trade receivables | 4 798.00 | 4 798.00 | | 4 798.00 |
VB VAT | 399.00 | 399.00 | | 399.00 |
VC Group and associates | 2 800.00 | 2 800.00 | | 2 800.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 997.00 | 7 997.00 | | 7 997.00 |
VW VAT | 1 591.00 | 1 591.00 | | 1 591.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 986.00 | 3 986.00 | | 3 986.00 |
