| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 1 689.00 | | 1 689.00 | 1 689.00 |
BZ Other receivables | 218.00 | | 218.00 | 218.00 |
CF Cash and cash equivalents | 8 380.00 | | 8 380.00 | 8 380.00 |
CH Prepaid expenses | 920.00 | | 920.00 | 920.00 |
CJ TOTAL (II) | 11 208.00 | | 11 208.00 | 11 208.00 |
CO Grand total (0 to V) | 11 223.00 | | 11 223.00 | 11 223.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 495.00 | 495.00 | | 495.00 |
DH Retained earnings | -3 017.00 | -2 678.00 | | -3 017.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -98.00 | -338.00 | | -98.00 |
DL TOTAL (I) | 6 179.00 | 6 278.00 | | 6 179.00 |
DX Trade payables and related accounts | 4 661.00 | 5 342.00 | | 4 661.00 |
DY Tax and social security liabilities | 383.00 | 266.00 | | 383.00 |
EC TOTAL (IV) | 5 044.00 | 5 608.00 | | 5 044.00 |
EE Grand total (I to V) | 11 223.00 | 11 886.00 | | 11 223.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 11 524.00 | | 11 524.00 | 11 524.00 |
FJ Net sales | 11 524.00 | | 11 524.00 | 11 524.00 |
FO Operating subsidies | | | 15.00 | |
FR Total operating income (I) | | | 11 540.00 | |
FW Other purchases and external expenses | | | 11 439.00 | |
FX Taxes, duties, and similar payments | | | 198.00 | |
GF Total Operating Expenses (II) | | | 11 638.00 | |
GG - OPERATING RESULT (I - II) | | | -98.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -98.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HA Exceptional income from management transactions | -98.00 | -338.00 | | -98.00 |
HL TOTAL REVENUE (I + III + V + VII) | 11 540.00 | 12 063.00 | | 11 540.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 638.00 | 12 401.00 | | 11 638.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -98.00 | -338.00 | | -98.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 4 661.00 | 4 661.00 | | 4 661.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 907.00 | 1 907.00 | | 1 907.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 5 044.00 | 5 044.00 | | 5 044.00 |
