| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 000.00 | | 2 000.00 | 2 000.00 |
BJ TOTAL (I) | 2 000.00 | | 2 000.00 | 2 000.00 |
BX Customers and related accounts | 9 954.00 | | 9 954.00 | 9 954.00 |
BZ Other receivables | 300.00 | | 300.00 | 300.00 |
CF Cash and cash equivalents | 4 407.00 | | 4 407.00 | 4 407.00 |
CJ TOTAL (II) | 14 660.00 | | 14 660.00 | 14 660.00 |
CO Grand total (0 to V) | 16 660.00 | | 16 660.00 | 16 660.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7.00 | | | 7.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 5 776.00 | | | 5 776.00 |
DL TOTAL (I) | 5 777.00 | | | 5 777.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 759.00 | | | 1 759.00 |
DX Trade payables and related accounts | 2 026.00 | | | 2 026.00 |
DY Tax and social security liabilities | 3 634.00 | | | 3 634.00 |
EA Other liabilities | 3 464.00 | | | 3 464.00 |
EC TOTAL (IV) | 10 884.00 | | | 10 884.00 |
EE Grand total (I to V) | 16 660.00 | | | 16 660.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 30 404.00 | |
FJ Net sales | | | 30 404.00 | |
FR Total operating income (I) | | | 30 404.00 | |
FW Other purchases and external expenses | | | 21 298.00 | |
FX Taxes, duties, and similar payments | | | 2 484.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 23 782.00 | |
GG - OPERATING RESULT (I - II) | | | 6 622.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 6 622.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 846.00 | | | 846.00 |
HL TOTAL REVENUE (I + III + V + VII) | 30 404.00 | | | 30 404.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 628.00 | | | 24 628.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 5 776.00 | | | 5 776.00 |
| |
| 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 | 2 026.00 | 2 026.00 | | 2 026.00 |
8D Social Security and Other Social Organizations | 3 634.00 | 3 634.00 | | 3 634.00 |
UX Other trade receivables | 9 954.00 | 9 954.00 | | 9 954.00 |
VI Group and Associates | 5 223.00 | 5 223.00 | | 5 223.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 300.00 | 300.00 | | 300.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 10 254.00 | 10 254.00 | | 10 254.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 10 884.00 | 10 884.00 | | 10 884.00 |
