| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AR Technical installations, industrial equipment and tools | 5 899.00 | 2 131.00 | 3 768.00 | 5 899.00 |
AT Other tangible assets | 1 061.00 | 223.00 | 837.00 | 1 061.00 |
BJ TOTAL (I) | 6 960.00 | 2 355.00 | 4 605.00 | 6 960.00 |
BZ Other receivables | 900.00 | | 900.00 | 900.00 |
CF Cash and cash equivalents | 11 398.00 | | 11 398.00 | 11 398.00 |
CJ TOTAL (II) | 12 298.00 | | 12 298.00 | 12 298.00 |
CO Grand total (0 to V) | 19 258.00 | 2 355.00 | 16 903.00 | 19 258.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 2 000.00 | | | 2 000.00 |
DD Legal reserve (1) | 200.00 | | | 200.00 |
DG Other reserves | 13 851.00 | | | 13 851.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 504.00 | | | -3 504.00 |
DL TOTAL (I) | 12 547.00 | | | 12 547.00 |
DX Trade payables and related accounts | 4 356.00 | | | 4 356.00 |
EC TOTAL (IV) | 4 356.00 | | | 4 356.00 |
EE Grand total (I to V) | 16 903.00 | | | 16 903.00 |
EG Accrued income and payables due within one year | 4 356.00 | | | 4 356.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 6.00 | |
FW Other purchases and external expenses | | | 1 130.00 | |
FX Taxes, duties, and similar payments | | | 998.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 382.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 510.00 | |
GG - OPERATING RESULT (I - II) | | | -3 504.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 504.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 6.00 | | | 6.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 510.00 | | | 3 510.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 504.00 | | | -3 504.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 6 960.00 | | | 6 960.00 |
I4 DECREASES Grand Total | | | 6 960.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 6 960.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 6 960.00 | | | 6 960.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 973.00 | 1 382.00 | | 973.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 973.00 | 1 382.00 | | 973.00 |
| |
| 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 | | | 4 356.00 | |
VB VAT | 811.00 | | | 811.00 |
VC Group and associates | 89.00 | | | 89.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 900.00 | 900.00 | | 900.00 |
VY TOTAL – STATEMENT OF LIABILITIES | | | 4 356.00 | |
