| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 7 325.00 | 1 831.00 | 5 494.00 | 7 325.00 |
BJ TOTAL (I) | 7 325.00 | 1 831.00 | 5 494.00 | 7 325.00 |
BL Raw materials, supplies | 427.00 | | 427.00 | 427.00 |
BX Customers and related accounts | | | | |
CF Cash and cash equivalents | 10.00 | | 10.00 | 10.00 |
CJ TOTAL (II) | 3 780.00 | | 3 780.00 | 3 780.00 |
CO Grand total (0 to V) | 11 105.00 | 1 831.00 | 9 274.00 | 11 105.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DD Legal reserve (1) | 100.00 | 100.00 | | 100.00 |
DH Retained earnings | -814.00 | 9 145.00 | | -814.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 532.00 | -9 959.00 | | -8 532.00 |
DL TOTAL (I) | -8 246.00 | 286.00 | | -8 246.00 |
DU Loans and Debts from Credit Institutions (3) | 790.00 | 1 500.00 | | 790.00 |
DX Trade payables and related accounts | 223.00 | 406.00 | | 223.00 |
DY Tax and social security liabilities | | 1 160.00 | | |
EA Other liabilities | 3 500.00 | 5 032.00 | | 3 500.00 |
EC TOTAL (IV) | 17 520.00 | 15 268.00 | | 17 520.00 |
EE Grand total (I to V) | 9 274.00 | 15 553.00 | | 9 274.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FR Total operating income (I) | | | 800.00 | |
FU Purchases of raw materials and other supplies | | | 255.00 | |
FV Inventory change (raw materials and supplies) | | | 265.00 | |
FW Other purchases and external expenses | | | 6 278.00 | |
FX Taxes, duties, and similar payments | | | 617.00 | |
GE Other Expenses | | | | |
GG - OPERATING RESULT (I - II) | | | -8 445.00 | |
GU Total financial expenses (VI) | | | 29.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -29.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -8 474.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HH Total exceptional expenses (VIII) | 58.00 | | | 58.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -58.00 | | | -58.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 532.00 | -9 959.00 | | -8 532.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 7 325.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 7 325.00 | |