| |
| 1 - Assets and liabilities (balance sheet) | Gross amount N | Amortization year N | Net year N | Net year N-1 |
072 Receivables – Other | | | 16 409.00 | |
096 Total Current Assets + Prepaid Expenses | | | 16 409.00 | |
110 Total Assets | | | 16 409.00 | |
120 Share or Individual Capital | | | 7 581.00 | |
126 Legal Reserve | | | 800.00 | |
132 Other Reserves | | | 800.00 | |
136 Profit for the Year | | | 8 828.00 | |
142 Total Equity - Total I | | | 16 409.00 | |
180 Liabilities Total | | | 16 409.00 | |
CB Subscribed and called capital, not paid | | | 9 600.00 | |
CJ TOTAL (II) | | | 9 600.00 | |
CO Grand total (0 to V) | | | 9 600.00 | |
| |
| 2 - Income statement | Amount year N | Amount year N-1 | | |
210 Sales of goods - France | 35 996.00 | | | 35 996.00 |
232 Total operating income excluding VAT | 35 996.00 | | | 35 996.00 |
234 Purchases of goods (including customs duties) | 22 339.00 | | | 22 339.00 |
242 Other external expenses | 4 032.00 | | | 4 032.00 |
244 Taxes, duties and similar payments | 332.00 | | | 332.00 |
264 Total operating expenses | 26 703.00 | | | 26 703.00 |
270 Operating profit | 9 293.00 | | | 9 293.00 |
280 Financial income | 933.00 | | | 933.00 |
294 Financial expenses | 208.00 | | | 208.00 |
306 Income tax's | 1 191.00 | | | 1 191.00 |
310 Profit or loss | 8 828.00 | | | 8 828.00 |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 863.00 | | | 863.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -63.00 | | | -63.00 |
DL TOTAL (I) | 9 600.00 | | | 9 600.00 |
EE Grand total (I to V) | 9 600.00 | | | 9 600.00 |
| |
| 3 - Fixed assets - Depreciation - Capital gains, Capital losses | Amount for year N | | | |
FA Sales of goods | | | 22 865.00 | |
FJ Net sales | | | 22 865.00 | |
FR Total operating income (I) | | | 22 865.00 | |
FW Other purchases and external expenses | | | 22 135.00 | |
FX Taxes, duties, and similar payments | | | 598.00 | |
GF Total Operating Expenses (II) | | | 22 733.00 | |
GG - OPERATING RESULT (I - II) | | | 132.00 | |
GU Total financial expenses (VI) | | | 195.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -195.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -63.00 | |
| |
| 4 - Relevé des Provisions - Amortissements dérogatoires - Déficits reportables | Amount for year N | | | |
HL TOTAL REVENUE (I + III + V + VII) | 22 865.00 | | | 22 865.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 22 928.00 | | | 22 928.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -63.00 | | | -63.00 |