| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BJ TOTAL (I) | 100.00 | | 100.00 | 100.00 |
BX Customers and related accounts | 4 351.00 | | 4 351.00 | 4 351.00 |
BZ Other receivables | 1 732.00 | | 1 732.00 | 1 732.00 |
CF Cash and cash equivalents | 9 515.00 | | 9 515.00 | 9 515.00 |
CJ TOTAL (II) | 15 597.00 | | 15 597.00 | 15 597.00 |
CO Grand total (0 to V) | 15 697.00 | | 15 697.00 | 15 697.00 |
CU Other investments | 100.00 | | 100.00 | 100.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 10.00 | 5.00 | | 10.00 |
DH Retained earnings | 298.00 | 104.00 | | 298.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 129.00 | 199.00 | | 129.00 |
DL TOTAL (I) | 5 438.00 | 5 309.00 | | 5 438.00 |
DX Trade payables and related accounts | 7 712.00 | 5 377.00 | | 7 712.00 |
DY Tax and social security liabilities | 2 547.00 | 1 851.00 | | 2 547.00 |
EC TOTAL (IV) | 10 259.00 | 7 228.00 | | 10 259.00 |
EE Grand total (I to V) | 15 697.00 | 12 536.00 | | 15 697.00 |
EG Accrued income and payables due within one year | 10 259.00 | 7 228.00 | | 10 259.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 3 626.00 | | 3 626.00 | 3 626.00 |
FJ Net sales | 3 626.00 | | 3 626.00 | 3 626.00 |
FR Total operating income (I) | | | 3 626.00 | |
FW Other purchases and external expenses | | | 3 453.00 | |
GF Total Operating Expenses (II) | | | 3 453.00 | |
GG - OPERATING RESULT (I - II) | | | 173.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 173.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 43.00 | 72.00 | | 43.00 |
HL TOTAL REVENUE (I + III + V + VII) | 3 626.00 | 5 696.00 | | 3 626.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 496.00 | 5 497.00 | | 3 496.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 129.00 | 199.00 | | 129.00 |
| |
| 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 | 100.00 | | | 100.00 |
I3 DECREASES Total Financial Fixed Assets | | | 100.00 | |
I4 DECREASES Grand Total | | | 100.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 100.00 | | | 100.00 |
| |
| 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 | 7 712.00 | 7 712.00 | | 7 712.00 |
8E Income Taxes | 43.00 | 43.00 | | 43.00 |
UX Other trade receivables | 4 351.00 | 4 351.00 | | 4 351.00 |
VB VAT | 1 732.00 | 1 732.00 | | 1 732.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 083.00 | 6 083.00 | | 6 083.00 |
VW VAT | 2 504.00 | 2 504.00 | | 2 504.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 259.00 | 10 259.00 | | 10 259.00 |
