| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 1 260.00 | | 1 260.00 | 1 260.00 |
BZ Other receivables | 875.00 | | 875.00 | 875.00 |
CF Cash and cash equivalents | 8 985.00 | | 8 985.00 | 8 985.00 |
CJ TOTAL (II) | 11 119.00 | | 11 119.00 | 11 119.00 |
CO Grand total (0 to V) | 11 219.00 | | 11 219.00 | 11 219.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 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 |
DD Legal reserve (1) | 40.00 | 35.00 | | 40.00 |
DH Retained earnings | 724.00 | 632.00 | | 724.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 240.00 | 97.00 | | 240.00 |
DL TOTAL (I) | 6 004.00 | 5 764.00 | | 6 004.00 |
DX Trade payables and related accounts | 4 200.00 | 3 007.00 | | 4 200.00 |
DY Tax and social security liabilities | 1 015.00 | 103.00 | | 1 015.00 |
EA Other liabilities | | 2 551.00 | | |
EC TOTAL (IV) | 5 215.00 | 5 661.00 | | 5 215.00 |
EE Grand total (I to V) | 11 219.00 | 11 425.00 | | 11 219.00 |
EG Accrued income and payables due within one year | 5 215.00 | 5 661.00 | | 5 215.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 721.00 | | 6 721.00 | 6 721.00 |
FJ Net sales | 6 721.00 | | 6 721.00 | 6 721.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 6 721.00 | |
FW Other purchases and external expenses | | | 6 326.00 | |
FX Taxes, duties, and similar payments | | | 75.00 | |
GF Total Operating Expenses (II) | | | 6 401.00 | |
GG - OPERATING RESULT (I - II) | | | 320.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 320.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 80.00 | 35.00 | | 80.00 |
HL TOTAL REVENUE (I + III + V + VII) | 6 721.00 | 2 779.00 | | 6 721.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 6 481.00 | 2 682.00 | | 6 481.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 240.00 | 97.00 | | 240.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 4 200.00 | 4 200.00 | | 4 200.00 |
8E Income Taxes | 80.00 | 80.00 | | 80.00 |
UX Other trade receivables | 1 260.00 | 1 260.00 | | 1 260.00 |
VB VAT | 875.00 | 875.00 | | 875.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 135.00 | 2 135.00 | | 2 135.00 |
VW VAT | 935.00 | 935.00 | | 935.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 215.00 | 5 215.00 | | 5 215.00 |
