| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 748.00 | | 2 748.00 | 2 748.00 |
BZ Other receivables | 4 452.00 | | 4 452.00 | 4 452.00 |
CF Cash and cash equivalents | 277.00 | | 277.00 | 277.00 |
CJ TOTAL (II) | 7 479.00 | | 7 479.00 | 7 479.00 |
CO Grand total (0 to V) | 7 479.00 | | 7 479.00 | 7 479.00 |
CR Shares due in more than one year | 3 830.00 | | | 3 830.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DD Legal reserve (1) | 100.00 | | | 100.00 |
DG Other reserves | 2 078.00 | | | 2 078.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 638.00 | | | -1 638.00 |
DL TOTAL (I) | 1 539.00 | | | 1 539.00 |
DV Miscellaneous Loans and Financial Debts (4) | 2 434.00 | | | 2 434.00 |
DX Trade payables and related accounts | 2 948.00 | | | 2 948.00 |
DY Tax and social security liabilities | 557.00 | | | 557.00 |
EC TOTAL (IV) | 5 939.00 | | | 5 939.00 |
EE Grand total (I to V) | 7 479.00 | | | 7 479.00 |
EG Accrued income and payables due within one year | 5 939.00 | | | 5 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 1 038.00 | |
FX Taxes, duties, and similar payments | | | 575.00 | |
GF Total Operating Expenses (II) | | | 1 613.00 | |
GG - OPERATING RESULT (I - II) | | | -1 612.00 | |
GR Interest and similar expenses | | | 25.00 | |
GU Total financial expenses (VI) | | | 25.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -25.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 638.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 1 639.00 | | | 1 639.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 638.00 | | | -1 638.00 |
| |
| 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 | 2 948.00 | 2 948.00 | | 2 948.00 |
8K Other liabilities (including liabilities related to repo transactions) | 2 434.00 | 2 434.00 | | 2 434.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 7 201.00 | 3 371.00 | 3 831.00 | 7 201.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 939.00 | 5 939.00 | | 5 939.00 |