| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 14 972.00 | 14 972.00 | | 14 972.00 |
BJ TOTAL (I) | 14 972.00 | 14 972.00 | | 14 972.00 |
BZ Other receivables | 1 983.00 | | 1 983.00 | 1 983.00 |
CF Cash and cash equivalents | 58 498.00 | | 58 498.00 | 58 498.00 |
CJ TOTAL (II) | 60 480.00 | | 60 480.00 | 60 480.00 |
CO Grand total (0 to V) | 75 452.00 | 14 972.00 | 60 480.00 | 75 452.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | 51 928.00 | 48 799.00 | | 51 928.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 877.00 | 3 129.00 | | 877.00 |
DL TOTAL (I) | 53 905.00 | 53 028.00 | | 53 905.00 |
DV Miscellaneous Loans and Financial Debts (4) | 575.00 | 4 207.00 | | 575.00 |
DX Trade payables and related accounts | 6 000.00 | 6 000.00 | | 6 000.00 |
DY Tax and social security liabilities | | 70.00 | | |
EC TOTAL (IV) | 6 575.00 | 10 277.00 | | 6 575.00 |
EE Grand total (I to V) | 60 480.00 | 63 305.00 | | 60 480.00 |
EG Accrued income and payables due within one year | 6 575.00 | 10 277.00 | | 6 575.00 |
EI Including equity loans | 575.00 | | | 575.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 5 500.00 | | 5 500.00 | 5 500.00 |
FJ Net sales | 5 500.00 | | 5 500.00 | 5 500.00 |
FR Total operating income (I) | | | 5 500.00 | |
FW Other purchases and external expenses | | | 4 495.00 | |
FX Taxes, duties, and similar payments | | | 128.00 | |
GF Total Operating Expenses (II) | | | 4 623.00 | |
GG - OPERATING RESULT (I - II) | | | 877.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 877.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 70.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 5 500.00 | 11 500.00 | | 5 500.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 623.00 | 8 371.00 | | 4 623.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 877.00 | 3 129.00 | | 877.00 |
| |
| 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 | 14 972.00 | | | 14 972.00 |
I4 DECREASES Grand Total | | | 14 972.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 14 972.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 14 972.00 | | | 14 972.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 14 972.00 | | | 14 972.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 14 972.00 | | | 14 972.00 |
| |
| 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 | 6 000.00 | 6 000.00 | | 6 000.00 |
VB VAT | 1 983.00 | 1 983.00 | | 1 983.00 |
VI Group and Associates | 575.00 | 575.00 | | 575.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 983.00 | 1 983.00 | | 1 983.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 575.00 | 6 575.00 | | 6 575.00 |
