| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 855.00 | 1 791.00 | 3 064.00 | 4 855.00 |
BJ TOTAL (I) | 4 855.00 | 1 791.00 | 3 064.00 | 4 855.00 |
BZ Other receivables | 843.00 | | 843.00 | 843.00 |
CF Cash and cash equivalents | 10 076.00 | | 10 076.00 | 10 076.00 |
CJ TOTAL (II) | 10 919.00 | | 10 919.00 | 10 919.00 |
CO Grand total (0 to V) | 15 775.00 | 1 791.00 | 13 984.00 | 15 775.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DH Retained earnings | 11 004.00 | | | 11 004.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 824.00 | | | 824.00 |
DL TOTAL (I) | 12 928.00 | | | 12 928.00 |
DX Trade payables and related accounts | 600.00 | | | 600.00 |
DY Tax and social security liabilities | 172.00 | | | 172.00 |
EA Other liabilities | 283.00 | | | 283.00 |
EC TOTAL (IV) | 1 055.00 | | | 1 055.00 |
EE Grand total (I to V) | 13 984.00 | | | 13 984.00 |
EG Accrued income and payables due within one year | 1 055.00 | | | 1 055.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | 6 146.00 | | 6 146.00 | 6 146.00 |
FJ Net sales | 6 146.00 | | 6 146.00 | 6 146.00 |
FR Total operating income (I) | | | 6 146.00 | |
FU Purchases of raw materials and other supplies | | | 790.00 | |
FW Other purchases and external expenses | | | 2 465.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 649.00 | |
GE Other Expenses | | | 146.00 | |
GF Total Operating Expenses (II) | | | 5 176.00 | |
GG - OPERATING RESULT (I - II) | | | 969.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 969.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A4 Equity method investments | 146.00 | | | 146.00 |
HK Income tax | 145.00 | | | 145.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 146.00 | | | 6 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 5 321.00 | | | 5 321.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 824.00 | | | 824.00 |
| |
| 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 | 4 855.00 | | | 4 855.00 |
I4 DECREASES Grand Total | | | 4 855.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 855.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 4 855.00 | | | 4 855.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 141.00 | 1 649.00 | | 141.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 141.00 | 1 649.00 | | 141.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
8E Income Taxes | 145.00 | 145.00 | | 145.00 |
8K Other liabilities (including liabilities related to repo transactions) | 283.00 | 283.00 | | 283.00 |
VB VAT | 843.00 | | | 843.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 843.00 | 843.00 | | 843.00 |
VW VAT | 27.00 | 27.00 | | 27.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 055.00 | 1 055.00 | | 1 055.00 |
