| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BH Other financial assets | 104.00 | | 104.00 | 104.00 |
BJ TOTAL (I) | 104.00 | | 104.00 | 104.00 |
BZ Other receivables | 510.00 | | 510.00 | 510.00 |
CF Cash and cash equivalents | 19 169.00 | | 19 169.00 | 19 169.00 |
CH Prepaid expenses | 1.00 | | 1.00 | 1.00 |
CJ TOTAL (II) | 19 679.00 | | 19 679.00 | 19 679.00 |
CO Grand total (0 to V) | 19 784.00 | | 19 784.00 | 19 784.00 |
| |
| 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) | 14 493.00 | | | 14 493.00 |
DL TOTAL (I) | 15 493.00 | | | 15 493.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 734.00 | | | 1 734.00 |
DY Tax and social security liabilities | 2 557.00 | | | 2 557.00 |
EC TOTAL (IV) | 4 291.00 | | | 4 291.00 |
EE Grand total (I to V) | 19 784.00 | | | 19 784.00 |
EG Accrued income and payables due within one year | 4 291.00 | | | 4 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 23 400.00 | |
FJ Net sales | | | 23 400.00 | |
FR Total operating income (I) | | | 23 400.00 | |
FU Purchases of raw materials and other supplies | | | | |
FW Other purchases and external expenses | | | 5 860.00 | |
FZ Social Security Contributions | | | 400.00 | |
GE Other Expenses | | | 33.00 | |
GF Total Operating Expenses (II) | | | 6 293.00 | |
GG - OPERATING RESULT (I - II) | | | 17 107.00 | |
GK Income from other securities and fixed asset receivables | | | 5.00 | |
GR Interest and similar expenses | | | 58.00 | |
GU Total financial expenses (VI) | | | 58.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -58.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 17 050.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 557.00 | | | 2 557.00 |
HL TOTAL REVENUE (I + III + V + VII) | 23 400.00 | | | 23 400.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 907.00 | | | 8 907.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 14 493.00 | | | 14 493.00 |
| |
| 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 | | | 104.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 104.00 | |
I4 DECREASES Grand Total | | | 104.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 104.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8E Income Taxes | 2 557.00 | 2 557.00 | | 2 557.00 |
UT Other financial assets | 104.00 | | 104.00 | 104.00 |
VB VAT | 510.00 | 510.00 | | 510.00 |
VI Group and Associates | 1 734.00 | 1 734.00 | | 1 734.00 |
VS Prepaid expenses | 1.00 | 1.00 | | 1.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 615.00 | 511.00 | 104.00 | 615.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 4 291.00 | 4 291.00 | | 4 291.00 |
