| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 500.00 | 32.00 | 468.00 | 500.00 |
BJ TOTAL (I) | 500.00 | 32.00 | 468.00 | 500.00 |
BX Customers and related accounts | 1 933.00 | | 1 933.00 | 1 933.00 |
BZ Other receivables | 173.00 | | 173.00 | 173.00 |
CF Cash and cash equivalents | 2 620.00 | | 2 620.00 | 2 620.00 |
CJ TOTAL (II) | 4 725.00 | | 4 725.00 | 4 725.00 |
CO Grand total (0 to V) | 5 225.00 | 32.00 | 5 193.00 | 5 225.00 |
| |
| 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) | 1 220.00 | | | 1 220.00 |
DL TOTAL (I) | 2 220.00 | | | 2 220.00 |
DX Trade payables and related accounts | 1 890.00 | | | 1 890.00 |
DY Tax and social security liabilities | 1 083.00 | | | 1 083.00 |
EC TOTAL (IV) | 2 973.00 | | | 2 973.00 |
EE Grand total (I to V) | 5 193.00 | | | 5 193.00 |
EG Accrued income and payables due within one year | 2 973.00 | | | 2 973.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 989.00 | | 9 989.00 | 9 989.00 |
FJ Net sales | 9 989.00 | | 9 989.00 | 9 989.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 9 994.00 | |
FU Purchases of raw materials and other supplies | | | 2 442.00 | |
FW Other purchases and external expenses | | | 5 976.00 | |
FX Taxes, duties, and similar payments | | | 70.00 | |
GC Operating Expenses - Current Assets: Provisions | | | 32.00 | |
GF Total Operating Expenses (II) | | | 8 521.00 | |
GG - OPERATING RESULT (I - II) | | | 1 474.00 | |
GR Interest and similar expenses | | | 35.00 | |
GU Total financial expenses (VI) | | | 35.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -35.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 439.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 3.00 | | | 3.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -3.00 | | | -3.00 |
HK Income tax | 215.00 | | | 215.00 |
HL TOTAL REVENUE (I + III + V + VII) | 9 994.00 | | | 9 994.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 8 774.00 | | | 8 774.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 220.00 | | | 1 220.00 |
| |
| 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 | | | 500.00 | |
I4 DECREASES Grand Total | | | 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 500.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 32.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 32.00 | | |
| |
| 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 | 1 890.00 | 1 890.00 | | 1 890.00 |
8E Income Taxes | 215.00 | 215.00 | | 215.00 |
UX Other trade receivables | 1 933.00 | 1 933.00 | | 1 933.00 |
VB VAT | 173.00 | 173.00 | | 173.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 106.00 | 2 106.00 | | 2 106.00 |
VW VAT | 868.00 | 868.00 | | 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 973.00 | 2 973.00 | | 2 973.00 |
