| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 20 178.00 | 12 098.00 | 8 080.00 | 20 178.00 |
BJ TOTAL (I) | 20 178.00 | 12 098.00 | 8 080.00 | 20 178.00 |
BZ Other receivables | 117.00 | | 117.00 | 117.00 |
CF Cash and cash equivalents | 573.00 | | 573.00 | 573.00 |
CJ TOTAL (II) | 690.00 | | 690.00 | 690.00 |
CO Grand total (0 to V) | 20 868.00 | 12 098.00 | 8 770.00 | 20 868.00 |
| |
| 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 |
DH Retained earnings | -4 104.00 | | | -4 104.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 349.00 | -4 104.00 | | -3 349.00 |
DL TOTAL (I) | -6 453.00 | -3 104.00 | | -6 453.00 |
DV Miscellaneous Loans and Financial Debts (4) | 14 192.00 | 14 475.00 | | 14 192.00 |
DX Trade payables and related accounts | 701.00 | 617.00 | | 701.00 |
DY Tax and social security liabilities | 330.00 | 323.00 | | 330.00 |
EA Other liabilities | | 180.00 | | |
EC TOTAL (IV) | 15 223.00 | 15 595.00 | | 15 223.00 |
EE Grand total (I to V) | 8 770.00 | 12 491.00 | | 8 770.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 9 973.00 | | 9 973.00 | 9 973.00 |
FJ Net sales | 9 973.00 | | 9 973.00 | 9 973.00 |
FR Total operating income (I) | | | 9 973.00 | |
FW Other purchases and external expenses | | | 8 895.00 | |
FX Taxes, duties, and similar payments | | | 330.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 4 097.00 | |
GF Total Operating Expenses (II) | | | 13 322.00 | |
GG - OPERATING RESULT (I - II) | | | -3 349.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 349.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 9 973.00 | 10 027.00 | | 9 973.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 322.00 | 14 131.00 | | 13 322.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 349.00 | -4 104.00 | | -3 349.00 |
| |
| 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 | 20 178.00 | | 19 400.00 | 20 178.00 |
I4 DECREASES Grand Total | | 19 400.00 | 20 178.00 | |
IY DECREASES Total Tangible Fixed Assets | | 19 400.00 | 20 178.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 20 178.00 | | 19 400.00 | 20 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 8 001.00 | 11 537.00 | 7 440.00 | 8 001.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 8 001.00 | 11 537.00 | 7 440.00 | 8 001.00 |
| |
| 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 | 701.00 | 701.00 | | 701.00 |
VI Group and Associates | 14 192.00 | 14 192.00 | | 14 192.00 |
VQ Other Taxes, Duties, and Similar Debts | 330.00 | 330.00 | | 330.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 117.00 | | | 117.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 117.00 | 117.00 | | 117.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 223.00 | 15 223.00 | | 15 223.00 |
