| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 45 000.00 | | 45 000.00 | 45 000.00 |
AR Technical installations, industrial equipment and tools | 3 179.00 | 3 179.00 | | 3 179.00 |
AT Other tangible assets | 9 545.00 | 8 579.00 | 965.00 | 9 545.00 |
BJ TOTAL (I) | 57 724.00 | 11 759.00 | 45 965.00 | 57 724.00 |
BZ Other receivables | 3 565.00 | | 3 565.00 | 3 565.00 |
CF Cash and cash equivalents | 840.00 | | 840.00 | 840.00 |
CJ TOTAL (II) | 4 404.00 | | 4 404.00 | 4 404.00 |
CO Grand total (0 to V) | 62 128.00 | 11 759.00 | 50 370.00 | 62 128.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 46 000.00 | | | 46 000.00 |
DH Retained earnings | -55 062.00 | | | -55 062.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 530.00 | | | -2 530.00 |
DL TOTAL (I) | -11 591.00 | | | -11 591.00 |
DV Miscellaneous Loans and Financial Debts (4) | 60 761.00 | | | 60 761.00 |
DX Trade payables and related accounts | 1 200.00 | | | 1 200.00 |
EC TOTAL (IV) | 61 961.00 | | | 61 961.00 |
EE Grand total (I to V) | 50 370.00 | | | 50 370.00 |
EG Accrued income and payables due within one year | 61 961.00 | | | 61 961.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 2 015.00 | | 2 015.00 | 2 015.00 |
FJ Net sales | 2 015.00 | | 2 015.00 | 2 015.00 |
FR Total operating income (I) | | | 2 015.00 | |
FW Other purchases and external expenses | | | 3 833.00 | |
FX Taxes, duties, and similar payments | | | 156.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 555.00 | |
GF Total Operating Expenses (II) | | | 4 545.00 | |
GG - OPERATING RESULT (I - II) | | | -2 530.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 530.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 2 015.00 | | | 2 015.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 545.00 | | | 4 545.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 530.00 | | | -2 530.00 |
| |
| 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 | 57 724.00 | | | 57 724.00 |
I4 DECREASES Grand Total | | | 57 724.00 | |
IO DECREASES Total including other intangible assets | | | 45 000.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 12 724.00 | |
KD ACQUISITIONS Total including other intangible assets | 45 000.00 | | | 45 000.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 12 724.00 | | | 12 724.00 |
