| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15.00 | | 15.00 | 15.00 |
BX Customers and related accounts | 1 885.00 | 200.00 | 1 685.00 | 1 885.00 |
BZ Other receivables | 100.00 | | 100.00 | 100.00 |
CF Cash and cash equivalents | 9 776.00 | | 9 776.00 | 9 776.00 |
CH Prepaid expenses | 947.00 | | 947.00 | 947.00 |
CJ TOTAL (II) | 12 708.00 | 200.00 | 12 508.00 | 12 708.00 |
CO Grand total (0 to V) | 12 723.00 | 200.00 | 12 523.00 | 12 723.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DD Legal reserve (1) | 800.00 | 800.00 | | 800.00 |
DG Other reserves | 495.00 | 495.00 | | 495.00 |
DH Retained earnings | -3 116.00 | -3 017.00 | | -3 116.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -164.00 | -99.00 | | -164.00 |
DL TOTAL (I) | 6 015.00 | 6 179.00 | | 6 015.00 |
DX Trade payables and related accounts | 5 858.00 | 4 661.00 | | 5 858.00 |
DY Tax and social security liabilities | 649.00 | 283.00 | | 649.00 |
EC TOTAL (IV) | 6 507.00 | 4 944.00 | | 6 507.00 |
EE Grand total (I to V) | 12 523.00 | 11 123.00 | | 12 523.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 14 745.00 | | 14 745.00 | 14 745.00 |
FJ Net sales | 14 745.00 | | 14 745.00 | 14 745.00 |
FO Operating subsidies | | | | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 1.00 | |
FR Total operating income (I) | | | 14 746.00 | |
FW Other purchases and external expenses | | | 14 380.00 | |
FX Taxes, duties, and similar payments | | | 329.00 | |
GD Operating Expenses - Contingencies and Expenses: Provisions | | | 200.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 14 909.00 | |
GG - OPERATING RESULT (I - II) | | | -164.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -164.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 14 746.00 | 11 540.00 | | 14 746.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 14 909.00 | 11 638.00 | | 14 909.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -164.00 | -98.00 | | -164.00 |
| |
| 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 | 15.00 | | | 15.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15.00 | |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 5 858.00 | 5 858.00 | | 5 858.00 |
UX Other trade receivables | 1 685.00 | | | 1 685.00 |
VP Miscellaneous | 100.00 | | | 100.00 |
VQ Other Taxes, Duties, and Similar Debts | 649.00 | 649.00 | | 649.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 785.00 | 1 785.00 | | 1 785.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 6 507.00 | 6 507.00 | | 6 507.00 |
