| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 665.00 | | 1 665.00 | 1 665.00 |
CF Cash and cash equivalents | 993.00 | | 993.00 | 993.00 |
CJ TOTAL (II) | 2 658.00 | | 2 658.00 | 2 658.00 |
CO Grand total (0 to V) | 2 658.00 | | 2 658.00 | 2 658.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -9 936.00 | -5 901.00 | | -9 936.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 990.00 | -4 034.00 | | -3 990.00 |
DL TOTAL (I) | -3 926.00 | 64.00 | | -3 926.00 |
DV Miscellaneous Loans and Financial Debts (4) | 4 039.00 | | | 4 039.00 |
DX Trade payables and related accounts | 2 544.00 | 3 204.00 | | 2 544.00 |
EC TOTAL (IV) | 6 583.00 | 3 204.00 | | 6 583.00 |
EE Grand total (I to V) | 2 658.00 | 3 268.00 | | 2 658.00 |
EG Accrued income and payables due within one year | 6 583.00 | 3 204.00 | | 6 583.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 3 762.00 | |
FX Taxes, duties, and similar payments | | | 210.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 973.00 | |
GG - OPERATING RESULT (I - II) | | | -3 972.00 | |
GL Other interest and similar income | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 40.00 | |
GU Total financial expenses (VI) | | | 40.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -18.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 990.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 22.00 | | | 22.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 012.00 | 4 034.00 | | 4 012.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 990.00 | -4 034.00 | | -3 990.00 |
| |
| 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 | 2 544.00 | 2 544.00 | | 2 544.00 |
VB VAT | 526.00 | | | 526.00 |
VC Group and associates | 1 101.00 | | | 1 101.00 |
VI Group and Associates | 4 039.00 | 4 039.00 | | 4 039.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 38.00 | | | 38.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 665.00 | 1 665.00 | | 1 665.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 583.00 | 6 583.00 | | 6 583.00 |
