| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BZ Other receivables | 1 764.00 | | 1 764.00 | 1 764.00 |
CF Cash and cash equivalents | 1 741.00 | | 1 741.00 | 1 741.00 |
CJ TOTAL (II) | 3 504.00 | | 3 504.00 | 3 504.00 |
CO Grand total (0 to V) | 3 504.00 | | 3 504.00 | 3 504.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | 1 000.00 | | 1 000.00 |
DH Retained earnings | -28 242.00 | -24 392.00 | | -28 242.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 133.00 | -3 851.00 | | -4 133.00 |
DL TOTAL (I) | -31 375.00 | -27 243.00 | | -31 375.00 |
DU Loans and Debts from Credit Institutions (3) | 30.00 | 30.00 | | 30.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 627.00 | 28 612.00 | | 29 627.00 |
DX Trade payables and related accounts | 5 174.00 | 3 427.00 | | 5 174.00 |
DY Tax and social security liabilities | 48.00 | | | 48.00 |
EC TOTAL (IV) | 34 879.00 | 32 069.00 | | 34 879.00 |
EE Grand total (I to V) | 3 504.00 | 4 827.00 | | 3 504.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 2 922.00 | |
FX Taxes, duties, and similar payments | | | 76.00 | |
GE Other Expenses | | | | |
GF Total Operating Expenses (II) | | | 2 998.00 | |
GG - OPERATING RESULT (I - II) | | | -2 998.00 | |
GR Interest and similar expenses | | | 486.00 | |
GU Total financial expenses (VI) | | | 486.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -486.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 484.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 648.00 | | | 648.00 |
HH Total exceptional expenses (VIII) | 648.00 | | | 648.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -648.00 | | | -648.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 4 133.00 | 3 851.00 | | 4 133.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 133.00 | -3 851.00 | | -4 133.00 |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8A Miscellaneous Loans and Financial Debts | 29 627.00 | 486.00 | | 29 627.00 |
8B Suppliers and Related Accounts | 5 174.00 | 5 174.00 | | 5 174.00 |
8E Income Taxes | 48.00 | 48.00 | | 48.00 |
VG Loans with a maturity of up to one year at origin | 30.00 | 30.00 | | 30.00 |
VP Miscellaneous | 1 764.00 | | | 1 764.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 764.00 | 1 764.00 | | 1 764.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 34 879.00 | 5 738.00 | | 34 879.00 |
