| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BX Customers and related accounts | 2 989.00 | | 2 989.00 | 2 989.00 |
BZ Other receivables | 10 507.00 | | 10 507.00 | 10 507.00 |
CF Cash and cash equivalents | 11 785.00 | | 11 785.00 | 11 785.00 |
CH Prepaid expenses | 145.00 | | 145.00 | 145.00 |
CJ TOTAL (II) | 25 426.00 | | 25 426.00 | 25 426.00 |
CO Grand total (0 to V) | 25 426.00 | | 25 426.00 | 25 426.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 3 000.00 | 3 000.00 | | 3 000.00 |
DD Legal reserve (1) | 41.00 | 41.00 | | 41.00 |
DG Other reserves | 780.00 | 780.00 | | 780.00 |
DH Retained earnings | -2 871.00 | | | -2 871.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 387.00 | -2 871.00 | | -2 387.00 |
DL TOTAL (I) | -1 436.00 | 951.00 | | -1 436.00 |
DV Miscellaneous Loans and Financial Debts (4) | 19 252.00 | 16 621.00 | | 19 252.00 |
DX Trade payables and related accounts | 483.00 | 407.00 | | 483.00 |
DY Tax and social security liabilities | 860.00 | 938.00 | | 860.00 |
EA Other liabilities | 6 267.00 | 3 636.00 | | 6 267.00 |
EC TOTAL (IV) | 26 862.00 | 21 602.00 | | 26 862.00 |
EE Grand total (I to V) | 25 426.00 | 22 553.00 | | 25 426.00 |
EG Accrued income and payables due within one year | 26 862.00 | 21 602.00 | | 26 862.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | 22 976.00 | | 22 976.00 | 22 976.00 |
FG Production sold - services | 11 544.00 | | 11 544.00 | 11 544.00 |
FJ Net sales | 34 521.00 | | 34 521.00 | 34 521.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 659.00 | |
FQ Other income | | | | |
FR Total operating income (I) | | | 35 180.00 | |
FS Purchases of goods (including customs duties) | | | 4 384.00 | |
FU Purchases of raw materials and other supplies | | | 490.00 | |
FW Other purchases and external expenses | | | 23 891.00 | |
FX Taxes, duties, and similar payments | | | 405.00 | |
FY Salaries and Wages | | | 2 000.00 | |
FZ Social Security Contributions | | | 6 362.00 | |
GE Other Expenses | | | 2.00 | |
GF Total Operating Expenses (II) | | | 37 534.00 | |
GG - OPERATING RESULT (I - II) | | | -2 354.00 | |
GR Interest and similar expenses | | | 33.00 | |
GU Total financial expenses (VI) | | | 33.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -33.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 387.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 659.00 | | | 659.00 |
HL TOTAL REVENUE (I + III + V + VII) | 35 180.00 | 38 449.00 | | 35 180.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 37 567.00 | 41 320.00 | | 37 567.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 387.00 | -2 871.00 | | -2 387.00 |
| |
| 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 | 483.00 | 483.00 | | 483.00 |
8K Other liabilities (including liabilities related to repo transactions) | 6 267.00 | 6 267.00 | | 6 267.00 |
UX Other trade receivables | 2 989.00 | | | 2 989.00 |
VB VAT | 29.00 | | | 29.00 |
VI Group and Associates | 19 252.00 | 19 252.00 | | 19 252.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 10 478.00 | | | 10 478.00 |
VS Prepaid expenses | 145.00 | | | 145.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 13 641.00 | 13 641.00 | | 13 641.00 |
VW VAT | 860.00 | 860.00 | | 860.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 862.00 | 26 862.00 | | 26 862.00 |
