| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 4 542.00 | | 4 542.00 | 4 542.00 |
BZ Other receivables | 1 609.00 | | 1 609.00 | 1 609.00 |
CF Cash and cash equivalents | 2 113.00 | | 2 113.00 | 2 113.00 |
CJ TOTAL (II) | 8 265.00 | | 8 265.00 | 8 265.00 |
CO Grand total (0 to V) | 8 265.00 | | 8 265.00 | 8 265.00 |
| |
| 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) | 380.00 | | | 380.00 |
DL TOTAL (I) | 1 380.00 | | | 1 380.00 |
DV Miscellaneous Loans and Financial Debts (4) | 23.00 | | | 23.00 |
DX Trade payables and related accounts | 4 926.00 | | | 4 926.00 |
DY Tax and social security liabilities | 1 936.00 | | | 1 936.00 |
EC TOTAL (IV) | 6 885.00 | | | 6 885.00 |
EE Grand total (I to V) | 8 265.00 | | | 8 265.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 14 772.00 | | 14 772.00 | 14 772.00 |
FG Production sold - services | 83.00 | | 83.00 | 83.00 |
FJ Net sales | 14 855.00 | | 14 855.00 | 14 855.00 |
FR Total operating income (I) | | | 14 855.00 | |
FS Purchases of goods (including customs duties) | | | 7 535.00 | |
FU Purchases of raw materials and other supplies | | | 62.00 | |
FW Other purchases and external expenses | | | 6 679.00 | |
FX Taxes, duties, and similar payments | | | 198.00 | |
GF Total Operating Expenses (II) | | | 14 475.00 | |
GG - OPERATING RESULT (I - II) | | | 380.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 380.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 855.00 | | | 14 855.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 475.00 | | | 14 475.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 380.00 | | | 380.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 23.00 | | | 23.00 |
8B Suppliers and Related Accounts | 4 926.00 | | | 4 926.00 |
UX Other trade receivables | 4 542.00 | | | 4 542.00 |
VB VAT | 1 609.00 | | | 1 609.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 151.00 | | | 6 151.00 |
VW VAT | 1 936.00 | | | 1 936.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 885.00 | | | 6 885.00 |
