| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 4 771.00 | 4 771.00 | | 4 771.00 |
BB Receivables related to investments | 4 989.00 | | 4 989.00 | 4 989.00 |
BD Other fixed assets | 30.00 | | 30.00 | 30.00 |
BH Other financial assets | 1 000.00 | | 1 000.00 | 1 000.00 |
BJ TOTAL (I) | 18 391.00 | 4 771.00 | 13 619.00 | 18 391.00 |
BZ Other receivables | 330.00 | | 330.00 | 330.00 |
CF Cash and cash equivalents | 13.00 | | 13.00 | 13.00 |
CJ TOTAL (II) | 343.00 | | 343.00 | 343.00 |
CO Grand total (0 to V) | 18 734.00 | 4 771.00 | 13 962.00 | 18 734.00 |
CU Other investments | 7 600.00 | | 7 600.00 | 7 600.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | | | 8 000.00 |
DD Legal reserve (1) | 800.00 | | | 800.00 |
DG Other reserves | 19 433.00 | | | 19 433.00 |
DH Retained earnings | -16 349.00 | | | -16 349.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 072.00 | | | -1 072.00 |
DL TOTAL (I) | 10 812.00 | | | 10 812.00 |
DV Miscellaneous Loans and Financial Debts (4) | 1 000.00 | | | 1 000.00 |
DX Trade payables and related accounts | 2 150.00 | | | 2 150.00 |
EC TOTAL (IV) | 3 150.00 | | | 3 150.00 |
EE Grand total (I to V) | 13 962.00 | | | 13 962.00 |
EG Accrued income and payables due within one year | 3 150.00 | | | 3 150.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 563.00 | | 12 563.00 | 12 563.00 |
FJ Net sales | 12 563.00 | | 12 563.00 | 12 563.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 360.00 | |
FR Total operating income (I) | | | 12 923.00 | |
FW Other purchases and external expenses | | | 13 493.00 | |
FX Taxes, duties, and similar payments | | | 466.00 | |
GF Total Operating Expenses (II) | | | 13 959.00 | |
GG - OPERATING RESULT (I - II) | | | -1 036.00 | |
GK Income from other securities and fixed asset receivables | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | 36.00 | |
GU Total financial expenses (VI) | | | 36.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -36.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -1 072.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 360.00 | | | 360.00 |
HL TOTAL REVENUE (I + III + V + VII) | 12 923.00 | | | 12 923.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 13 995.00 | | | 13 995.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 072.00 | | | -1 072.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 1 000.00 | 1 000.00 | | 1 000.00 |
8B Suppliers and Related Accounts | 2 150.00 | 2 150.00 | | 2 150.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 320.00 | 330.00 | 5 989.00 | 6 320.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 3 150.00 | 3 150.00 | | 3 150.00 |
