| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 300.00 | 300.00 | | 300.00 |
BJ TOTAL (I) | 300.00 | 300.00 | | 300.00 |
CF Cash and cash equivalents | 526.00 | | 526.00 | 526.00 |
CJ TOTAL (II) | 526.00 | | 526.00 | 526.00 |
CO Grand total (0 to V) | 826.00 | 300.00 | 526.00 | 826.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 800.00 | 800.00 | | 800.00 |
DH Retained earnings | -914.00 | -407.00 | | -914.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 637.00 | -506.00 | | 637.00 |
DL TOTAL (I) | 523.00 | -114.00 | | 523.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2.00 | 457.00 | | 2.00 |
EC TOTAL (IV) | 2.00 | 457.00 | | 2.00 |
EE Grand total (I to V) | 526.00 | 343.00 | | 526.00 |
EG Accrued income and payables due within one year | 2.00 | 457.00 | | 2.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 32 200.00 | | 32 200.00 | 32 200.00 |
FJ Net sales | 32 200.00 | | 32 200.00 | 32 200.00 |
FO Operating subsidies | | | | |
FR Total operating income (I) | | | 32 200.00 | |
FW Other purchases and external expenses | | | 6 603.00 | |
FX Taxes, duties, and similar payments | | | 5 230.00 | |
FY Salaries and Wages | | | 18 330.00 | |
FZ Social Security Contributions | | | 1 399.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 31 562.00 | |
GG - OPERATING RESULT (I - II) | | | 637.00 | |
GK Income from other securities and fixed asset receivables | | | 8.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 637.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 32 200.00 | 27 351.00 | | 32 200.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 31 562.00 | 27 857.00 | | 31 562.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 637.00 | -506.00 | | 637.00 |
| |
| 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 | 300.00 | | | 300.00 |
I4 DECREASES Grand Total | | | 300.00 | |
IY DECREASES Total Tangible Fixed Assets | 1.00 | | 300.00 | 1.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 300.00 | | | 300.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 300.00 | | | 300.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 300.00 | | | 300.00 |
