| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | | | 2 191.00 | |
CF Cash and cash equivalents | | | 193.00 | |
CJ TOTAL (II) | | | 2 384.00 | |
CO Grand total (0 to V) | | | 2 384.00 | |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | 7 622.00 | | 7 622.00 |
DH Retained earnings | -31 844.00 | -29 087.00 | | -31 844.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 333.00 | -2 757.00 | | -3 333.00 |
DL TOTAL (I) | -27 555.00 | -24 221.00 | | -27 555.00 |
DV Miscellaneous Loans and Financial Debts (4) | 27 550.00 | 24 000.00 | | 27 550.00 |
DX Trade payables and related accounts | 1 188.00 | 1 242.00 | | 1 188.00 |
DY Tax and social security liabilities | 1 201.00 | 1 237.00 | | 1 201.00 |
EC TOTAL (IV) | 29 939.00 | 26 479.00 | | 29 939.00 |
EE Grand total (I to V) | 2 384.00 | 2 257.00 | | 2 384.00 |
EG Accrued income and payables due within one year | 29 939.00 | 26 479.00 | | 29 939.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | | |
FJ Net sales | | | | |
FQ Other income | | | 3.00 | |
FR Total operating income (I) | | | 3.00 | |
FW Other purchases and external expenses | | | 2 275.00 | |
FX Taxes, duties, and similar payments | | | 172.00 | |
FZ Social Security Contributions | | | 886.00 | |
GE Other Expenses | | | 4.00 | |
GF Total Operating Expenses (II) | | | 3 337.00 | |
GG - OPERATING RESULT (I - II) | | | -3 333.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 333.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HB Exceptional income from capital transactions | | 1.00 | | |
HD Total exceptional income (VII) | | 1.00 | | |
HI - EXCEPTIONAL RESULT (VII - VIII) | | 1.00 | | |
HL TOTAL REVENUE (I + III + V + VII) | 3.00 | 739.00 | | 3.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 337.00 | 3 496.00 | | 3 337.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 333.00 | -2 757.00 | | -3 333.00 |
| |
| 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 | 6 979.00 | | | 6 979.00 |
I4 DECREASES Grand Total | | | 6 979.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 979.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 979.00 | | | 6 979.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 6 979.00 | | | 6 979.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 6 979.00 | | | 6 979.00 |
| |
| 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 | 1 188.00 | 1 188.00 | | 1 188.00 |
8D Social Security and Other Social Organizations | 1 037.00 | 1 037.00 | | 1 037.00 |
VB VAT | 2 191.00 | | | 2 191.00 |
VI Group and Associates | 27 550.00 | 27 550.00 | | 27 550.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 2 191.00 | 2 191.00 | | 2 191.00 |
VW VAT | 164.00 | 164.00 | | 164.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 29 939.00 | 29 939.00 | | 29 939.00 |
