| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AP Buildings | | | 540.00 | |
BJ TOTAL (I) | | | 540.00 | |
BX Customers and related accounts | | | 28 393.00 | |
BZ Other receivables | | | 389.00 | |
CF Cash and cash equivalents | | | 3 446.00 | |
CH Prepaid expenses | | | | |
CJ TOTAL (II) | | | 32 227.00 | |
CO Grand total (0 to V) | | | 32 767.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 13 000.00 | 31 000.00 | | 13 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 1 364.00 | 994.00 | | 1 364.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 4 872.00 | 370.00 | | 4 872.00 |
DL TOTAL (I) | 19 336.00 | 32 464.00 | | 19 336.00 |
DV Miscellaneous Loans and Financial Debts (4) | 11 800.00 | 2 770.00 | | 11 800.00 |
DX Trade payables and related accounts | 300.00 | | | 300.00 |
DY Tax and social security liabilities | 1 331.00 | 655.00 | | 1 331.00 |
EC TOTAL (IV) | 13 431.00 | 3 425.00 | | 13 431.00 |
EE Grand total (I to V) | 32 767.00 | 35 889.00 | | 32 767.00 |
EG Accrued income and payables due within one year | 13 431.00 | 3 425.00 | | 13 431.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 12 878.00 | |
FJ Net sales | | | 12 878.00 | |
FR Total operating income (I) | | | 12 878.00 | |
FW Other purchases and external expenses | | | 4 226.00 | |
FX Taxes, duties, and similar payments | | | 412.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 395.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 6 034.00 | |
GG - OPERATING RESULT (I - II) | | | 6 843.00 | |
GJ Financial income from other securities and fixed asset receivables | | | -3.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 843.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 1 295.00 | | | 1 295.00 |
HH Total exceptional expenses (VIII) | 1 295.00 | | | 1 295.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -1 295.00 | | | -1 295.00 |
HK Income tax | 676.00 | | | 676.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 878.00 | 13 091.00 | | 12 878.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 005.00 | 12 720.00 | | 8 005.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 872.00 | 370.00 | | 4 872.00 |
| |
| 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 | 84 336.00 | | | 84 336.00 |
I4 DECREASES Grand Total | | | 84 336.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 84 336.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 84 336.00 | | | 84 336.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 82 402.00 | 1 395.00 | 83 797.00 | 82 402.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 82 402.00 | 1 395.00 | 83 797.00 | 82 402.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
UX Other trade receivables | 28 393.00 | | | 28 393.00 |
