| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | 84 867.00 | 84 867.00 | | 84 867.00 |
AT Other tangible assets | 14 850.00 | 14 850.00 | | 14 850.00 |
BJ TOTAL (I) | 99 717.00 | 99 717.00 | | 99 717.00 |
BZ Other receivables | 3 120.00 | | 3 120.00 | 3 120.00 |
CF Cash and cash equivalents | 1 689.00 | | 1 689.00 | 1 689.00 |
CJ TOTAL (II) | 4 809.00 | | 4 809.00 | 4 809.00 |
CO Grand total (0 to V) | 104 526.00 | 99 717.00 | 4 809.00 | 104 526.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -7 223.00 | -6 855.00 | | -7 223.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 410.00 | -368.00 | | 1 410.00 |
DL TOTAL (I) | 2 187.00 | 777.00 | | 2 187.00 |
DV Miscellaneous Loans and Financial Debts (4) | 425.00 | 425.00 | | 425.00 |
DX Trade payables and related accounts | | 2 628.00 | | |
DY Tax and social security liabilities | 2 198.00 | 1 461.00 | | 2 198.00 |
EC TOTAL (IV) | 2 622.00 | 4 513.00 | | 2 622.00 |
EE Grand total (I to V) | 4 809.00 | 5 290.00 | | 4 809.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 15 000.00 | | 15 000.00 | 15 000.00 |
FJ Net sales | 15 000.00 | | 15 000.00 | 15 000.00 |
FR Total operating income (I) | | | 15 000.00 | |
FW Other purchases and external expenses | | | 12 940.00 | |
FX Taxes, duties, and similar payments | | | 450.00 | |
GF Total Operating Expenses (II) | | | 13 390.00 | |
GG - OPERATING RESULT (I - II) | | | 1 610.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 610.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 39.00 | | | 39.00 |
HH Total exceptional expenses (VIII) | 39.00 | | | 39.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -39.00 | | | -39.00 |
HK Income tax | 161.00 | | | 161.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 000.00 | 8 583.00 | | 15 000.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 590.00 | 8 952.00 | | 13 590.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 410.00 | -368.00 | | 1 410.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 99 717.00 | | | 99 717.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 99 717.00 | | | 99 717.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 425.00 | 425.00 | | 425.00 |
8D Social Security and Other Social Organizations | 2 198.00 | 2 198.00 | | 2 198.00 |
VS Prepaid expenses | 3 120.00 | 3 120.00 | | 3 120.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 120.00 | 3 120.00 | | 3 120.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 622.00 | 2 622.00 | | 2 622.00 |
