| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 285.00 | | 285.00 | 285.00 |
BZ Other receivables | 7.00 | | 7.00 | 7.00 |
CF Cash and cash equivalents | 13 734.00 | | 13 734.00 | 13 734.00 |
CJ TOTAL (II) | 14 026.00 | | 14 026.00 | 14 026.00 |
CO Grand total (0 to V) | 14 026.00 | | 14 026.00 | 14 026.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 419.00 | | | 1 419.00 |
DL TOTAL (I) | 3 419.00 | | | 3 419.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 724.00 | | | 7 724.00 |
DX Trade payables and related accounts | 940.00 | | | 940.00 |
DY Tax and social security liabilities | 1 943.00 | | | 1 943.00 |
EC TOTAL (IV) | 10 607.00 | | | 10 607.00 |
EE Grand total (I to V) | 14 026.00 | | | 14 026.00 |
EG Accrued income and payables due within one year | 10 607.00 | | | 10 607.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 26 237.00 | 475.00 | 26 712.00 | 26 237.00 |
FJ Net sales | 26 237.00 | 475.00 | 26 712.00 | 26 237.00 |
FR Total operating income (I) | | | 26 712.00 | |
FW Other purchases and external expenses | | | 24 962.00 | |
GF Total Operating Expenses (II) | | | 24 962.00 | |
GG - OPERATING RESULT (I - II) | | | 1 750.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 750.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 68.00 | | | 68.00 |
HH Total exceptional expenses (VIII) | 68.00 | | | 68.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -68.00 | | | -68.00 |
HK Income tax | 263.00 | | | 263.00 |
HL TOTAL REVENUE (I + III + V + VII) | 26 712.00 | | | 26 712.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 25 293.00 | | | 25 293.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 419.00 | | | 1 419.00 |
| |
| 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 | 940.00 | 940.00 | | 940.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 724.00 | 7 724.00 | | 7 724.00 |
UX Other trade receivables | 285.00 | | | 285.00 |
VP Miscellaneous | 7.00 | | | 7.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 943.00 | 1 943.00 | | 1 943.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 292.00 | 292.00 | | 292.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 607.00 | 10 607.00 | | 10 607.00 |
