| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 1 800.00 | | 1 800.00 | 1 800.00 |
BJ TOTAL (I) | 1 800.00 | | 1 800.00 | 1 800.00 |
BZ Other receivables | 190.00 | | 190.00 | 190.00 |
CF Cash and cash equivalents | 127.00 | | 127.00 | 127.00 |
CJ TOTAL (II) | 317.00 | | 317.00 | 317.00 |
CO Grand total (0 to V) | 2 117.00 | | 2 117.00 | 2 117.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -1 678.00 | -698.00 | | -1 678.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 552.00 | -980.00 | | 552.00 |
DL TOTAL (I) | -625.00 | -1 178.00 | | -625.00 |
DV Miscellaneous Loans and Financial Debts (4) | 121.00 | 2 500.00 | | 121.00 |
DX Trade payables and related accounts | 1 140.00 | 600.00 | | 1 140.00 |
DY Tax and social security liabilities | 1 481.00 | | | 1 481.00 |
EC TOTAL (IV) | 2 742.00 | 3 100.00 | | 2 742.00 |
EE Grand total (I to V) | 2 117.00 | 1 922.00 | | 2 117.00 |
EG Accrued income and payables due within one year | 2 742.00 | 3 100.00 | | 2 742.00 |
EI Including equity loans | 121.00 | | | 121.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 239.00 | | 8 239.00 | 8 239.00 |
FJ Net sales | 8 239.00 | | 8 239.00 | 8 239.00 |
FR Total operating income (I) | | | 8 239.00 | |
FW Other purchases and external expenses | | | 7 552.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
GF Total Operating Expenses (II) | | | 7 687.00 | |
GG - OPERATING RESULT (I - II) | | | 552.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 552.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | | 166.00 | | |
HH Total exceptional expenses (VIII) | | 166.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | -166.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 239.00 | | | 8 239.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 687.00 | 980.00 | | 7 687.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 552.00 | -980.00 | | 552.00 |
| |
| 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 | 1 800.00 | | | 1 800.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 800.00 | |
I4 DECREASES Grand Total | | | 1 800.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 800.00 | | | 1 800.00 |
| |
| 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 | 1 140.00 | 1 140.00 | | 1 140.00 |
VB VAT | 190.00 | | | 190.00 |
VI Group and Associates | 121.00 | 121.00 | | 121.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 190.00 | 190.00 | | 190.00 |
VW VAT | 1 481.00 | 1 481.00 | | 1 481.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 742.00 | 2 742.00 | | 2 742.00 |
