| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 19 059.00 | 19 059.00 | | 19 059.00 |
BJ TOTAL (I) | 19 059.00 | 19 059.00 | | 19 059.00 |
BX Customers and related accounts | 7 004.00 | | 7 004.00 | 7 004.00 |
BZ Other receivables | 170.00 | | 170.00 | 170.00 |
CF Cash and cash equivalents | 2 291.00 | | 2 291.00 | 2 291.00 |
CJ TOTAL (II) | 9 464.00 | | 9 464.00 | 9 464.00 |
CO Grand total (0 to V) | 28 523.00 | 19 059.00 | 9 464.00 | 28 523.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 700.00 | | | 7 700.00 |
DD Legal reserve (1) | 770.00 | | | 770.00 |
DG Other reserves | 4 455.00 | | | 4 455.00 |
DH Retained earnings | -3 080.00 | | | -3 080.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 176.00 | | | -4 176.00 |
DL TOTAL (I) | 5 669.00 | | | 5 669.00 |
DV Miscellaneous Loans and Financial Debts (4) | 251.00 | | | 251.00 |
DX Trade payables and related accounts | 1 803.00 | | | 1 803.00 |
DY Tax and social security liabilities | 1 741.00 | | | 1 741.00 |
EC TOTAL (IV) | 3 795.00 | | | 3 795.00 |
EE Grand total (I to V) | 9 464.00 | | | 9 464.00 |
EG Accrued income and payables due within one year | 3 795.00 | | | 3 795.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 35 790.00 | | 35 790.00 | 35 790.00 |
FJ Net sales | 35 790.00 | | 35 790.00 | 35 790.00 |
FQ Other income | | | 1.00 | |
FR Total operating income (I) | | | 35 791.00 | |
FW Other purchases and external expenses | | | 14 390.00 | |
FX Taxes, duties, and similar payments | | | 397.00 | |
FY Salaries and Wages | | | 21 485.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 3 695.00 | |
GF Total Operating Expenses (II) | | | 39 967.00 | |
GG - OPERATING RESULT (I - II) | | | -4 176.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 176.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 35 791.00 | | | 35 791.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 39 967.00 | | | 39 967.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 176.00 | | | -4 176.00 |
| |
| 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 | 19 059.00 | | | 19 059.00 |
I4 DECREASES Grand Total | | | 19 059.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 19 059.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 19 059.00 | | | 19 059.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 15 363.00 | 3 695.00 | | 15 363.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 15 363.00 | 3 695.00 | | 15 363.00 |
| |
| 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 | 1 803.00 | 1 803.00 | | 1 803.00 |
8D Social Security and Other Social Organizations | 20.00 | 20.00 | | 20.00 |
UX Other trade receivables | 7 004.00 | | | 7 004.00 |
VB VAT | 170.00 | | | 170.00 |
VI Group and Associates | 251.00 | 251.00 | | 251.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 174.00 | 7 174.00 | | 7 174.00 |
VW VAT | 1 721.00 | 1 721.00 | | 1 721.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 795.00 | 3 795.00 | | 3 795.00 |
