| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 063.00 | | 1 063.00 | 1 063.00 |
CF Cash and cash equivalents | 6 166.00 | | 6 166.00 | 6 166.00 |
CJ TOTAL (II) | 7 229.00 | | 7 229.00 | 7 229.00 |
CO Grand total (0 to V) | 7 229.00 | | 7 229.00 | 7 229.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 151.00 | | | 1 151.00 |
DL TOTAL (I) | 2 151.00 | | | 2 151.00 |
DV Miscellaneous Loans and Financial Debts (4) | 3 355.00 | | | 3 355.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
DY Tax and social security liabilities | 523.00 | | | 523.00 |
EC TOTAL (IV) | 5 078.00 | | | 5 078.00 |
EE Grand total (I to V) | 7 229.00 | | | 7 229.00 |
EG Accrued income and payables due within one year | 5 078.00 | | | 5 078.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 5 471.00 | | 5 471.00 | 5 471.00 |
FG Production sold - services | 13 580.00 | | 13 580.00 | 13 580.00 |
FJ Net sales | 19 050.00 | | 19 050.00 | 19 050.00 |
FR Total operating income (I) | | | 19 050.00 | |
FS Purchases of goods (including customs duties) | | | 3 860.00 | |
FW Other purchases and external expenses | | | 13 388.00 | |
FX Taxes, duties, and similar payments | | | 448.00 | |
GF Total Operating Expenses (II) | | | 17 696.00 | |
GG - OPERATING RESULT (I - II) | | | 1 354.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 354.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 203.00 | | | 203.00 |
HL TOTAL REVENUE (I + III + V + VII) | 19 050.00 | | | 19 050.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 17 899.00 | | | 17 899.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 151.00 | | | 1 151.00 |
| |
| 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 | | | 422.00 | |
I4 DECREASES Grand Total | | | 422.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 422.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 422.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 290.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 290.00 | | |
| |
| 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 | 1 200.00 | 1 200.00 | | 1 200.00 |
8E Income Taxes | 203.00 | 203.00 | | 203.00 |
VB VAT | 1 063.00 | | | 1 063.00 |
VI Group and Associates | 3 355.00 | 3 355.00 | | 3 355.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 063.00 | 1 063.00 | | 1 063.00 |
VW VAT | 320.00 | 320.00 | | 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 078.00 | 5 078.00 | | 5 078.00 |
