| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 5 859.00 | | 5 859.00 | 5 859.00 |
CJ TOTAL (II) | 5 859.00 | | 5 859.00 | 5 859.00 |
CO Grand total (0 to V) | 5 859.00 | | 5 859.00 | 5 859.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DH Retained earnings | -15 444.00 | 962.00 | | -15 444.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -10 532.00 | -16 406.00 | | -10 532.00 |
DL TOTAL (I) | -20 476.00 | -9 944.00 | | -20 476.00 |
DU Loans and Debts from Credit Institutions (3) | 283.00 | 3.00 | | 283.00 |
DX Trade payables and related accounts | 3 621.00 | 4 261.00 | | 3 621.00 |
DY Tax and social security liabilities | 1 218.00 | 3 274.00 | | 1 218.00 |
EA Other liabilities | 21 213.00 | 8 969.00 | | 21 213.00 |
EC TOTAL (IV) | 26 335.00 | 16 506.00 | | 26 335.00 |
EE Grand total (I to V) | 5 859.00 | 6 562.00 | | 5 859.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 2.00 | |
FR Total operating income (I) | | | 2.00 | |
FW Other purchases and external expenses | | | 4 812.00 | |
FX Taxes, duties, and similar payments | | | 606.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 138.00 | |
GE Other Expenses | | | 4 501.00 | |
GF Total Operating Expenses (II) | | | 10 057.00 | |
GG - OPERATING RESULT (I - II) | | | -10 055.00 | |
GL Other interest and similar income | | | | |
GP Total financial income (V) | | | | |
GR Interest and similar expenses | | | 194.00 | |
GU Total financial expenses (VI) | | | 194.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -194.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -10 249.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 283.00 | | | 283.00 |
HH Total exceptional expenses (VIII) | 283.00 | | | 283.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -283.00 | | | -283.00 |
HL TOTAL REVENUE (I + III + V + VII) | 2.00 | 64.00 | | 2.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 10 534.00 | 16 470.00 | | 10 534.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -10 532.00 | -16 406.00 | | -10 532.00 |
| |
| 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 | 3 621.00 | 3 621.00 | | 3 621.00 |
8D Social Security and Other Social Organizations | 1 217.00 | 1 217.00 | | 1 217.00 |
8K Other liabilities (including liabilities related to repo transactions) | 193.00 | 193.00 | | 193.00 |
VB VAT | 600.00 | 600.00 | | 600.00 |
VC Group and associates | 5 259.00 | 5 259.00 | | 5 259.00 |
VG Loans with a maturity of up to one year at origin | 283.00 | 283.00 | | 283.00 |
VI Group and Associates | 21 020.00 | 21 020.00 | | 21 020.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 859.00 | 5 859.00 | | 5 859.00 |
VW VAT | 1.00 | 1.00 | | 1.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 26 335.00 | 26 335.00 | | 26 335.00 |
