| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 700.00 | 350.00 | 350.00 | 700.00 |
BJ TOTAL (I) | 700.00 | 350.00 | 350.00 | 700.00 |
BX Customers and related accounts | 7 450.00 | | 7 450.00 | 7 450.00 |
CF Cash and cash equivalents | 440.00 | | 440.00 | 440.00 |
CH Prepaid expenses | 42.00 | | 42.00 | 42.00 |
CJ TOTAL (II) | 7 932.00 | | 7 932.00 | 7 932.00 |
CO Grand total (0 to V) | 8 632.00 | 350.00 | 8 282.00 | 8 632.00 |
| |
| 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) | 1 721.00 | | | 1 721.00 |
DL TOTAL (I) | 2 721.00 | | | 2 721.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 636.00 | | | 4 636.00 |
DX Trade payables and related accounts | 563.00 | | | 563.00 |
DY Tax and social security liabilities | 362.00 | | | 362.00 |
EC TOTAL (IV) | 5 561.00 | | | 5 561.00 |
EE Grand total (I to V) | 8 282.00 | | | 8 282.00 |
EG Accrued income and payables due within one year | 5 561.00 | | | 5 561.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | 8 950.00 | |
FJ Net sales | | | 8 950.00 | |
FO Operating subsidies | | | 125.00 | |
FR Total operating income (I) | | | 9 075.00 | |
FW Other purchases and external expenses | | | 6 642.00 | |
FX Taxes, duties, and similar payments | | | 80.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 350.00 | |
GF Total Operating Expenses (II) | | | 7 072.00 | |
GG - OPERATING RESULT (I - II) | | | 2 003.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 2 003.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 282.00 | | | 282.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 075.00 | | | 9 075.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 354.00 | | | 7 354.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 721.00 | | | 1 721.00 |
| |
| 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 | | | 700.00 | |
I4 DECREASES Grand Total | | | 700.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 700.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 700.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 350.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 350.00 | | |
| |
| 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 | 563.00 | 563.00 | | 563.00 |
8D Social Security and Other Social Organizations | 362.00 | 362.00 | | 362.00 |
UX Other trade receivables | 7 450.00 | 7 450.00 | | 7 450.00 |
VI Group and Associates | 4 636.00 | 4 636.00 | | 4 636.00 |
VS Prepaid expenses | 42.00 | 42.00 | | 42.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 492.00 | 7 492.00 | | 7 492.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 561.00 | 5 561.00 | | 5 561.00 |
