| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 890.00 | 890.00 | | 890.00 |
BJ TOTAL (I) | 890.00 | 890.00 | | 890.00 |
BX Customers and related accounts | 4 558.00 | | 4 558.00 | 4 558.00 |
BZ Other receivables | 1 355.00 | | 1 355.00 | 1 355.00 |
CD Marketable securities | 868.00 | | 868.00 | 868.00 |
CF Cash and cash equivalents | 4 708.00 | | 4 708.00 | 4 708.00 |
CJ TOTAL (II) | 11 489.00 | | 11 489.00 | 11 489.00 |
CO Grand total (0 to V) | 12 379.00 | 890.00 | 11 489.00 | 12 379.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 4 000.00 | 4 000.00 | | 4 000.00 |
DD Legal reserve (1) | 400.00 | 400.00 | | 400.00 |
DH Retained earnings | 5 791.00 | -2 517.00 | | 5 791.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -563.00 | 8 308.00 | | -563.00 |
DL TOTAL (I) | 9 628.00 | 10 191.00 | | 9 628.00 |
DV Miscellaneous Loans and Financial Debts (4) | 82.00 | 2 479.00 | | 82.00 |
DX Trade payables and related accounts | 869.00 | 876.00 | | 869.00 |
DY Tax and social security liabilities | 849.00 | 1 425.00 | | 849.00 |
EA Other liabilities | 60.00 | 60.00 | | 60.00 |
EC TOTAL (IV) | 1 861.00 | 4 839.00 | | 1 861.00 |
EE Grand total (I to V) | 11 489.00 | 15 030.00 | | 11 489.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 8 580.00 | | 8 580.00 | 8 580.00 |
FJ Net sales | 8 580.00 | | 8 580.00 | 8 580.00 |
FQ Other income | | | | |
FR Total operating income (I) | | | 8 580.00 | |
FW Other purchases and external expenses | | | 9 023.00 | |
FX Taxes, duties, and similar payments | | | 120.00 | |
GF Total Operating Expenses (II) | | | 9 143.00 | |
GG - OPERATING RESULT (I - II) | | | -563.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -563.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | | 965.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 8 580.00 | 19 707.00 | | 8 580.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 9 143.00 | 11 399.00 | | 9 143.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -563.00 | 8 308.00 | | -563.00 |
| |
| 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 | 1 449.00 | | | 1 449.00 |
I4 DECREASES Grand Total | | 559.00 | 890.00 | |
IY DECREASES Total Tangible Fixed Assets | | 559.00 | 890.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 449.00 | | | 1 449.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 449.00 | | 559.00 | 1 449.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 449.00 | | 559.00 | 1 449.00 |
| |
| 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 | 869.00 | 869.00 | | 869.00 |
8K Other liabilities (including liabilities related to repo transactions) | 60.00 | 60.00 | | 60.00 |
UX Other trade receivables | 4 558.00 | | | 4 558.00 |
UY Staff and related accounts | 1 200.00 | | | 1 200.00 |
VB VAT | 155.00 | | | 155.00 |
VI Group and Associates | 82.00 | 82.00 | | 82.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 913.00 | 5 913.00 | | 5 913.00 |
VW VAT | 849.00 | 849.00 | | 849.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 861.00 | 1 861.00 | | 1 861.00 |
