| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 6 000.00 | | 6 000.00 | 6 000.00 |
BZ Other receivables | 2 554.00 | | 2 554.00 | 2 554.00 |
CF Cash and cash equivalents | 197.00 | | 197.00 | 197.00 |
CJ TOTAL (II) | 8 751.00 | | 8 751.00 | 8 751.00 |
CO Grand total (0 to V) | 8 751.00 | | 8 751.00 | 8 751.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 58 000.00 | | | 58 000.00 |
DD Legal reserve (1) | 5 800.00 | | | 5 800.00 |
DH Retained earnings | -77 776.00 | | | -77 776.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -21 251.00 | | | -21 251.00 |
DL TOTAL (I) | -35 227.00 | | | -35 227.00 |
DV Miscellaneous Loans and Financial Debts (4) | 24 192.00 | | | 24 192.00 |
DX Trade payables and related accounts | 1 309.00 | | | 1 309.00 |
DY Tax and social security liabilities | 9 398.00 | | | 9 398.00 |
EA Other liabilities | 9 078.00 | | | 9 078.00 |
EC TOTAL (IV) | 43 978.00 | | | 43 978.00 |
EE Grand total (I to V) | 8 751.00 | | | 8 751.00 |
EG Accrued income and payables due within one year | 43 978.00 | | | 43 978.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 22 000.00 | | 22 000.00 | 22 000.00 |
FJ Net sales | 22 000.00 | | 22 000.00 | 22 000.00 |
FR Total operating income (I) | | | 22 000.00 | |
FW Other purchases and external expenses | | | 14 275.00 | |
FX Taxes, duties, and similar payments | | | 756.00 | |
FY Salaries and Wages | | | 27 610.00 | |
FZ Social Security Contributions | | | 15 085.00 | |
GF Total Operating Expenses (II) | | | 57 728.00 | |
GG - OPERATING RESULT (I - II) | | | -35 728.00 | |
GR Interest and similar expenses | | | 410.00 | |
GU Total financial expenses (VI) | | | 410.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -410.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -36 139.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | 14 888.00 | | | 14 888.00 |
HD Total exceptional income (VII) | 14 888.00 | | | 14 888.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | 14 888.00 | | | 14 888.00 |
HL TOTAL REVENUE (I + III + V + VII) | 36 888.00 | | | 36 888.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 58 139.00 | | | 58 139.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -21 251.00 | | | -21 251.00 |
| |
| 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 | 1 309.00 | 1 309.00 | | 1 309.00 |
8C Staff and Related Accounts | 1 682.00 | 1 682.00 | | 1 682.00 |
8D Social Security and Other Social Organizations | 4 463.00 | 4 463.00 | | 4 463.00 |
8K Other liabilities (including liabilities related to repo transactions) | 9 078.00 | 9 078.00 | | 9 078.00 |
UX Other trade receivables | 6 000.00 | | | 6 000.00 |
VB VAT | 1 247.00 | | | 1 247.00 |
VI Group and Associates | 24 192.00 | 24 192.00 | | 24 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 354.00 | 354.00 | | 354.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 1 307.00 | | | 1 307.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 8 554.00 | 8 554.00 | | 8 554.00 |
VW VAT | 2 897.00 | 2 897.00 | | 2 897.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 43 978.00 | 43 978.00 | | 43 978.00 |
