| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 5 400.00 | 663.00 | 4 737.00 | 5 400.00 |
BJ TOTAL (I) | 5 400.00 | 663.00 | 4 737.00 | 5 400.00 |
CF Cash and cash equivalents | 12 142.00 | | 12 142.00 | 12 142.00 |
CJ TOTAL (II) | 12 142.00 | | 12 142.00 | 12 142.00 |
CO Grand total (0 to V) | 17 542.00 | 663.00 | 16 879.00 | 17 542.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 150.00 | | | 150.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 1 396.00 | | | 1 396.00 |
DL TOTAL (I) | 1 546.00 | | | 1 546.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 487.00 | | | 10 487.00 |
DX Trade payables and related accounts | 4 600.00 | | | 4 600.00 |
DY Tax and social security liabilities | 246.00 | | | 246.00 |
EC TOTAL (IV) | 15 333.00 | | | 15 333.00 |
EE Grand total (I to V) | 16 879.00 | | | 16 879.00 |
EG Accrued income and payables due within one year | 15 333.00 | | | 15 333.00 |
EI Including equity loans | 10 487.00 | | | 10 487.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 10 862.00 | | 10 862.00 | 10 862.00 |
FJ Net sales | 10 862.00 | | 10 862.00 | 10 862.00 |
FR Total operating income (I) | | | 10 862.00 | |
FW Other purchases and external expenses | | | 8 546.00 | |
FZ Social Security Contributions | | | 663.00 | |
GF Total Operating Expenses (II) | | | 9 209.00 | |
GG - OPERATING RESULT (I - II) | | | 1 653.00 | |
GR Interest and similar expenses | | | 11.00 | |
GU Total financial expenses (VI) | | | 11.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -11.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 1 642.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 246.00 | | | 246.00 |
HL TOTAL REVENUE (I + III + V + VII) | 10 862.00 | | | 10 862.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 466.00 | | | 9 466.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 1 396.00 | | | 1 396.00 |
| |
| 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 | | | 5 400.00 | |
I4 DECREASES Grand Total | | | 5 400.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 5 400.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 5 400.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 663.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 663.00 | | |
