| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 13 412.00 | 465.00 | 12 947.00 | 13 412.00 |
BJ TOTAL (I) | 13 412.00 | 465.00 | 12 947.00 | 13 412.00 |
BX Customers and related accounts | 11 480.00 | | 11 480.00 | 11 480.00 |
BZ Other receivables | 103.00 | | 103.00 | 103.00 |
CF Cash and cash equivalents | 7 758.00 | | 7 758.00 | 7 758.00 |
CJ TOTAL (II) | 19 341.00 | | 19 341.00 | 19 341.00 |
CO Grand total (0 to V) | 32 752.00 | 465.00 | 32 287.00 | 32 752.00 |
| |
| 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) | 12 465.00 | | | 12 465.00 |
DL TOTAL (I) | 13 465.00 | | | 13 465.00 |
DV Miscellaneous Loans and Financial Debts (4) | 13 507.00 | | | 13 507.00 |
DX Trade payables and related accounts | 1 669.00 | | | 1 669.00 |
DY Tax and social security liabilities | 3 646.00 | | | 3 646.00 |
EC TOTAL (IV) | 18 822.00 | | | 18 822.00 |
EE Grand total (I to V) | 32 287.00 | | | 32 287.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 20 346.00 | | 20 346.00 | 20 346.00 |
FJ Net sales | 20 346.00 | | 20 346.00 | 20 346.00 |
FR Total operating income (I) | | | 20 346.00 | |
FW Other purchases and external expenses | | | 5 216.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 465.00 | |
GF Total Operating Expenses (II) | | | 5 681.00 | |
GG - OPERATING RESULT (I - II) | | | 14 665.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 14 665.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 2 200.00 | | | 2 200.00 |
HL TOTAL REVENUE (I + III + V + VII) | 20 346.00 | | | 20 346.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 881.00 | | | 7 881.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 12 465.00 | | | 12 465.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 465.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 465.00 | | |
| |
| 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 | 13 507.00 | 13 507.00 | | 13 507.00 |
8B Suppliers and Related Accounts | 1 669.00 | 1 669.00 | | 1 669.00 |
8D Social Security and Other Social Organizations | 3 646.00 | 3 646.00 | | 3 646.00 |
VS Prepaid expenses | 11 583.00 | 11 583.00 | | 11 583.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 11 583.00 | 11 583.00 | | 11 583.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 18 822.00 | 18 822.00 | | 18 822.00 |
