| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AJ Other Intangible Assets | 6 500.00 | | 6 500.00 | 6 500.00 |
AT Other tangible assets | 6 366.00 | 6 173.00 | 193.00 | 6 366.00 |
BJ TOTAL (I) | 12 866.00 | 6 173.00 | 6 693.00 | 12 866.00 |
BV Advances and down payments on orders | 300.00 | | 300.00 | 300.00 |
BZ Other receivables | 377.00 | | 377.00 | 377.00 |
CF Cash and cash equivalents | 6 634.00 | | 6 634.00 | 6 634.00 |
CJ TOTAL (II) | 7 311.00 | | 7 311.00 | 7 311.00 |
CO Grand total (0 to V) | 20 177.00 | 6 173.00 | 14 004.00 | 20 177.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 30 000.00 | 30 000.00 | | 30 000.00 |
DH Retained earnings | -15 130.00 | -19 177.00 | | -15 130.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 471.00 | 4 046.00 | | -2 471.00 |
DL TOTAL (I) | 12 399.00 | 14 870.00 | | 12 399.00 |
DV Miscellaneous Loans and Financial Debts (4) | 645.00 | 645.00 | | 645.00 |
DX Trade payables and related accounts | 960.00 | 960.00 | | 960.00 |
DY Tax and social security liabilities | | 1 572.00 | | |
EC TOTAL (IV) | 1 605.00 | 3 177.00 | | 1 605.00 |
EE Grand total (I to V) | 14 004.00 | 18 047.00 | | 14 004.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 1 947.00 | |
FX Taxes, duties, and similar payments | | | 134.00 | |
FZ Social Security Contributions | | | | |
GA Operating Expenses - Depreciation and Amortization | | | 389.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 2 471.00 | |
GG - OPERATING RESULT (I - II) | | | -2 471.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 471.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 21 800.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 471.00 | 17 754.00 | | 2 471.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 471.00 | 4 046.00 | | -2 471.00 |
| |
| 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 | 12 866.00 | | | 12 866.00 |
I4 DECREASES Grand Total | | | 12 866.00 | |
IO DECREASES Total including other intangible assets | | | 6 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 366.00 | |
KD ACQUISITIONS Total including other intangible assets | 6 500.00 | | | 6 500.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 366.00 | | | 6 366.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 5 784.00 | 389.00 | | 5 784.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 5 784.00 | 389.00 | | 5 784.00 |
| |
| 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 | 960.00 | 960.00 | | 960.00 |
VB VAT | 377.00 | | | 377.00 |
VI Group and Associates | 645.00 | 645.00 | | 645.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 377.00 | 377.00 | | 377.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 605.00 | 1 605.00 | | 1 605.00 |
