| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 155.00 | 165.00 | 3 990.00 | 4 155.00 |
BH Other financial assets | 1 404.00 | | 1 404.00 | 1 404.00 |
BJ TOTAL (I) | 6 059.00 | 165.00 | 5 894.00 | 6 059.00 |
BZ Other receivables | 203.00 | | 203.00 | 203.00 |
CF Cash and cash equivalents | 7 092.00 | | 7 092.00 | 7 092.00 |
CJ TOTAL (II) | 7 295.00 | | 7 295.00 | 7 295.00 |
CO Grand total (0 to V) | 13 354.00 | 165.00 | 13 189.00 | 13 354.00 |
CP Shares due in less than one year | 1 404.00 | | | 1 404.00 |
CU Other investments | 500.00 | | 500.00 | 500.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 6 761.00 | | | 6 761.00 |
DL TOTAL (I) | 7 261.00 | | | 7 261.00 |
DV Miscellaneous Loans and Financial Debts (4) | 95.00 | | | 95.00 |
DX Trade payables and related accounts | 2 816.00 | | | 2 816.00 |
DY Tax and social security liabilities | 3 017.00 | | | 3 017.00 |
EC TOTAL (IV) | 5 928.00 | | | 5 928.00 |
EE Grand total (I to V) | 13 189.00 | | | 13 189.00 |
EG Accrued income and payables due within one year | 5 928.00 | | | 5 928.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 16 430.00 | | 16 430.00 | 16 430.00 |
FJ Net sales | 16 430.00 | | 16 430.00 | 16 430.00 |
FR Total operating income (I) | | | 16 430.00 | |
FW Other purchases and external expenses | | | 8 248.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 165.00 | |
GE Other Expenses | | | 63.00 | |
GF Total Operating Expenses (II) | | | 8 476.00 | |
GG - OPERATING RESULT (I - II) | | | 7 954.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 7 954.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | 1 193.00 | | | 1 193.00 |
HL TOTAL REVENUE (I + III + V + VII) | 16 430.00 | | | 16 430.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 669.00 | | | 9 669.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 6 761.00 | | | 6 761.00 |
| |
| 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 | | | 6 059.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 1 904.00 | |
I4 DECREASES Grand Total | | | 6 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 4 155.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 4 155.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 1 904.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 165.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 165.00 | | |
| |
| 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 | 2 816.00 | 2 816.00 | | 2 816.00 |
8E Income Taxes | 1 193.00 | 1 193.00 | | 1 193.00 |
UT Other financial assets | 1 404.00 | 1 404.00 | | 1 404.00 |
VB VAT | 203.00 | 203.00 | | 203.00 |
VI Group and Associates | 95.00 | 95.00 | | 95.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 607.00 | 1 607.00 | | 1 607.00 |
VW VAT | 1 824.00 | 1 824.00 | | 1 824.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 928.00 | 5 928.00 | | 5 928.00 |
