| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 500.00 | 105.00 | 394.00 | 500.00 |
BJ TOTAL (I) | 700.00 | 105.00 | 594.00 | 700.00 |
BX Customers and related accounts | 4 000.00 | | 4 000.00 | 4 000.00 |
BZ Other receivables | 1 658.00 | | 1 658.00 | 1 658.00 |
CJ TOTAL (II) | 5 658.00 | | 5 658.00 | 5 658.00 |
CO Grand total (0 to V) | 6 358.00 | 105.00 | 6 252.00 | 6 358.00 |
CU Other investments | 200.00 | | 200.00 | 200.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 500.00 | | | 500.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 773.00 | | | -2 773.00 |
DL TOTAL (I) | -2 273.00 | | | -2 273.00 |
DV Miscellaneous Loans and Financial Debts (4) | 5 049.00 | | | 5 049.00 |
DX Trade payables and related accounts | 2 168.00 | | | 2 168.00 |
DY Tax and social security liabilities | 1 308.00 | | | 1 308.00 |
EC TOTAL (IV) | 8 526.00 | | | 8 526.00 |
EE Grand total (I to V) | 6 252.00 | | | 6 252.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 12 766.00 | | 12 766.00 | 12 766.00 |
FJ Net sales | 12 766.00 | | 12 766.00 | 12 766.00 |
FR Total operating income (I) | | | 12 766.00 | |
FW Other purchases and external expenses | | | 11 564.00 | |
FX Taxes, duties, and similar payments | | | 118.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 105.00 | |
GF Total Operating Expenses (II) | | | 11 788.00 | |
GG - OPERATING RESULT (I - II) | | | 978.00 | |
GH Attributed profit or transferred loss (III) | | | 1 297.00 | |
GI Supported loss or transferred profit (IV) | | | 5 049.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 773.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 063.00 | | | 14 063.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 16 837.00 | | | 16 837.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 773.00 | | | -2 773.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
I3 DECREASES Total Financial Fixed Assets | | | 700.00 | |
I4 DECREASES Grand Total | | | 700.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 105.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 105.00 | | |
| |
| 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 | 2 168.00 | 2 168.00 | | 2 168.00 |
8K Other liabilities (including liabilities related to repo transactions) | 5 049.00 | 5 049.00 | | 5 049.00 |
UX Other trade receivables | 4 000.00 | | | 4 000.00 |
VB VAT | 361.00 | | | 361.00 |
VP Miscellaneous | 1 297.00 | | | 1 297.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 5 658.00 | 5 658.00 | | 5 658.00 |
VW VAT | 1 309.00 | 1 309.00 | | 1 309.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 8 526.00 | 8 526.00 | | 8 526.00 |
