| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 17.00 | | 17.00 | 17.00 |
BX Customers and related accounts | 750.00 | | 750.00 | 750.00 |
BZ Other receivables | 2 610.00 | | 2 610.00 | 2 610.00 |
CF Cash and cash equivalents | 4 406.00 | | 4 406.00 | 4 406.00 |
CJ TOTAL (II) | 7 766.00 | | 7 766.00 | 7 766.00 |
CO Grand total (0 to V) | 7 783.00 | | 7 783.00 | 7 783.00 |
CU Other investments | 17.00 | | 17.00 | 17.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DH Retained earnings | -242.00 | | | -242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 313.00 | -242.00 | | 313.00 |
DL TOTAL (I) | 5 070.00 | 4 758.00 | | 5 070.00 |
DX Trade payables and related accounts | 2 700.00 | 29 500.00 | | 2 700.00 |
DY Tax and social security liabilities | 13.00 | 632.00 | | 13.00 |
EC TOTAL (IV) | 2 713.00 | 30 132.00 | | 2 713.00 |
EE Grand total (I to V) | 7 783.00 | 34 890.00 | | 7 783.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 58 890.00 | | 58 890.00 | 58 890.00 |
FJ Net sales | 58 890.00 | | 58 890.00 | 58 890.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 58 891.00 | |
FW Other purchases and external expenses | | | 58 490.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 58 565.00 | |
GG - OPERATING RESULT (I - II) | | | 326.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 326.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 13.00 | | | 13.00 |
HL TOTAL REVENUE (I + III + V + VII) | 58 891.00 | 73 527.00 | | 58 891.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 578.00 | 73 769.00 | | 58 578.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 313.00 | -242.00 | | 313.00 |
| |
| 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 | 17.00 | | | 17.00 |
I3 DECREASES Total Financial Fixed Assets | | | 17.00 | |
I4 DECREASES Grand Total | | | 17.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 17.00 | | | 17.00 |
| |
| 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 | 2 700.00 | 2 700.00 | | 2 700.00 |
8E Income Taxes | 13.00 | 13.00 | | 13.00 |
UX Other trade receivables | 750.00 | | | 750.00 |
VB VAT | 2 610.00 | | | 2 610.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 360.00 | 3 360.00 | | 3 360.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 713.00 | 2 713.00 | | 2 713.00 |
