| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 867.00 | 73.00 | 1 794.00 | 1 867.00 |
BJ TOTAL (I) | 1 867.00 | 73.00 | 1 794.00 | 1 867.00 |
BZ Other receivables | 2 635.00 | | 2 635.00 | 2 635.00 |
CF Cash and cash equivalents | 13 088.00 | | 13 088.00 | 13 088.00 |
CJ TOTAL (II) | 15 724.00 | | 15 724.00 | 15 724.00 |
CO Grand total (0 to V) | 17 590.00 | 73.00 | 17 518.00 | 17 590.00 |
| |
| 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) | 4 921.00 | | | 4 921.00 |
DL TOTAL (I) | 5 921.00 | | | 5 921.00 |
DX Trade payables and related accounts | 8 110.00 | | | 8 110.00 |
DY Tax and social security liabilities | 2 855.00 | | | 2 855.00 |
EA Other liabilities | 632.00 | | | 632.00 |
EC TOTAL (IV) | 11 597.00 | | | 11 597.00 |
EE Grand total (I to V) | 17 518.00 | | | 17 518.00 |
EG Accrued income and payables due within one year | 11 597.00 | | | 11 597.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 56 625.00 | | 56 625.00 | 56 625.00 |
FJ Net sales | 56 625.00 | | 56 625.00 | 56 625.00 |
FR Total operating income (I) | | | 56 625.00 | |
FU Purchases of raw materials and other supplies | | | 30 798.00 | |
FW Other purchases and external expenses | | | 12 603.00 | |
FX Taxes, duties, and similar payments | | | 877.00 | |
FY Salaries and Wages | | | 4 000.00 | |
FZ Social Security Contributions | | | 2 484.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 73.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 50 836.00 | |
GG - OPERATING RESULT (I - II) | | | 5 789.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 5 789.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 868.00 | | | 868.00 |
HL TOTAL REVENUE (I + III + V + VII) | 56 625.00 | | | 56 625.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 51 704.00 | | | 51 704.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 4 921.00 | | | 4 921.00 |
| |
| 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 | | | 1 867.00 | |
I4 DECREASES Grand Total | | | 1 867.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 867.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 1 867.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 73.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 73.00 | | |
