| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 2 736.00 | 2 736.00 | | 2 736.00 |
BJ TOTAL (I) | 2 736.00 | 2 736.00 | | 2 736.00 |
BZ Other receivables | 1 150.00 | | 1 150.00 | 1 150.00 |
CF Cash and cash equivalents | 73 193.00 | | 73 193.00 | 73 193.00 |
CJ TOTAL (II) | 74 343.00 | | 74 343.00 | 74 343.00 |
CO Grand total (0 to V) | 77 079.00 | 2 736.00 | 74 343.00 | 77 079.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 24 000.00 | 24 000.00 | | 24 000.00 |
DD Legal reserve (1) | 2 628.00 | 2 628.00 | | 2 628.00 |
DH Retained earnings | 49 624.00 | 44 630.00 | | 49 624.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -2 946.00 | 4 994.00 | | -2 946.00 |
DL TOTAL (I) | 73 306.00 | 76 252.00 | | 73 306.00 |
DV Miscellaneous Loans and Financial Debts (4) | 437.00 | | | 437.00 |
DX Trade payables and related accounts | 600.00 | 500.00 | | 600.00 |
EC TOTAL (IV) | 1 037.00 | 500.00 | | 1 037.00 |
EE Grand total (I to V) | 74 343.00 | 76 752.00 | | 74 343.00 |
EG Accrued income and payables due within one year | 1 037.00 | 500.00 | | 1 037.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | | | | |
FJ Net sales | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 704.00 | |
FX Taxes, duties, and similar payments | | | 127.00 | |
FZ Social Security Contributions | | | 97.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 3 929.00 | |
GG - OPERATING RESULT (I - II) | | | -3 929.00 | |
GL Other interest and similar income | | | 983.00 | |
GP Total financial income (V) | | | 983.00 | |
GV - FINANCIAL INCOME (V - VI) | | | 983.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 946.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 983.00 | 8 298.00 | | 983.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 929.00 | 3 304.00 | | 3 929.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -2 946.00 | 4 994.00 | | -2 946.00 |
| |
| 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 | 2 736.00 | | | 2 736.00 |
I4 DECREASES Grand Total | | | 2 736.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 2 736.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 2 736.00 | | | 2 736.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 736.00 | | | 2 736.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 736.00 | | | 2 736.00 |
| |
| 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 | 600.00 | 600.00 | | 600.00 |
VB VAT | 1 150.00 | | | 1 150.00 |
VI Group and Associates | 437.00 | 437.00 | | 437.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 150.00 | 1 150.00 | | 1 150.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 1 037.00 | 1 037.00 | | 1 037.00 |
