| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 498.00 | 78.00 | 420.00 | 498.00 |
BH Other financial assets | 833.00 | | 833.00 | 833.00 |
BJ TOTAL (I) | 1 331.00 | 78.00 | 1 253.00 | 1 331.00 |
BX Customers and related accounts | 1 815.00 | | 1 815.00 | 1 815.00 |
CF Cash and cash equivalents | 602.00 | | 602.00 | 602.00 |
CJ TOTAL (II) | 2 417.00 | | 2 417.00 | 2 417.00 |
CO Grand total (0 to V) | 3 748.00 | 78.00 | 3 670.00 | 3 748.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 500.00 | | | 1 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -593.00 | | | -593.00 |
DL TOTAL (I) | 907.00 | | | 907.00 |
DX Trade payables and related accounts | 2 763.00 | | | 2 763.00 |
EC TOTAL (IV) | 2 763.00 | | | 2 763.00 |
EE Grand total (I to V) | 3 670.00 | | | 3 670.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 6 484.00 | 2 692.00 | 9 176.00 | 6 484.00 |
FJ Net sales | 6 484.00 | 2 692.00 | 9 176.00 | 6 484.00 |
FQ Other income | | | 565.00 | |
FR Total operating income (I) | | | 9 741.00 | |
FW Other purchases and external expenses | | | 14 770.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 78.00 | |
GF Total Operating Expenses (II) | | | 14 847.00 | |
GG - OPERATING RESULT (I - II) | | | -5 106.00 | |
GL Other interest and similar income | | | 13.00 | |
GP Total financial income (V) | | | 13.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 13.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -5 093.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | 4 500.00 | | | 4 500.00 |
HD Total exceptional income (VII) | 4 500.00 | | | 4 500.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 4 500.00 | | | 4 500.00 |
HL TOTAL REVENUE (I + III + V + VII) | 14 254.00 | | | 14 254.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 847.00 | | | 14 847.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -593.00 | | | -593.00 |
| |
| 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 | | | 1 331.00 | |
I3 DECREASES Total Financial Fixed Assets | | | 833.00 | |
I4 DECREASES Grand Total | | | 1 331.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 498.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 498.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | | | 833.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 78.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 78.00 | | |
| |
| 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 | 2 763.00 | 2 763.00 | | 2 763.00 |
UT Other financial assets | 833.00 | | | 833.00 |
UX Other trade receivables | 1 815.00 | | | 1 815.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 648.00 | 1 815.00 | 833.00 | 2 648.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 2 763.00 | 2 763.00 | | 2 763.00 |
