| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 18 708.00 | 1 452.00 | 17 256.00 | 18 708.00 |
BJ TOTAL (I) | 18 708.00 | 1 452.00 | 17 256.00 | 18 708.00 |
BZ Other receivables | 2 173.00 | | 2 173.00 | 2 173.00 |
CF Cash and cash equivalents | 6 772.00 | | 6 772.00 | 6 772.00 |
CH Prepaid expenses | 90.00 | | 90.00 | 90.00 |
CJ TOTAL (II) | 9 035.00 | | 9 035.00 | 9 035.00 |
CO Grand total (0 to V) | 27 743.00 | 1 452.00 | 26 291.00 | 27 743.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -8 100.00 | | | -8 100.00 |
DL TOTAL (I) | -6 100.00 | | | -6 100.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 443.00 | | | 29 443.00 |
DX Trade payables and related accounts | 2 839.00 | | | 2 839.00 |
DY Tax and social security liabilities | 109.00 | | | 109.00 |
EC TOTAL (IV) | 32 391.00 | | | 32 391.00 |
EE Grand total (I to V) | 26 291.00 | | | 26 291.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 1 030.00 | 13 971.00 | 15 001.00 | 1 030.00 |
FJ Net sales | 1 030.00 | 13 971.00 | 15 001.00 | 1 030.00 |
FR Total operating income (I) | | | 15 001.00 | |
FW Other purchases and external expenses | | | 21 168.00 | |
FX Taxes, duties, and similar payments | | | 347.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 452.00 | |
GF Total Operating Expenses (II) | | | 22 967.00 | |
GG - OPERATING RESULT (I - II) | | | -7 965.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 965.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 135.00 | | | 135.00 |
HH Total exceptional expenses (VIII) | 135.00 | | | 135.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -135.00 | | | -135.00 |
HL TOTAL REVENUE (I + III + V + VII) | 15 001.00 | | | 15 001.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 23 102.00 | | | 23 102.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -8 100.00 | | | -8 100.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I4 DECREASES Grand Total | | | 18 708.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 18 708.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 1 452.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 1 452.00 | | |
