| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 3 360.00 | | 3 360.00 | 3 360.00 |
BJ TOTAL (I) | 3 360.00 | | 3 360.00 | 3 360.00 |
BV Advances and down payments on orders | 144.00 | | 144.00 | 144.00 |
BZ Other receivables | 6 285.00 | | 6 285.00 | 6 285.00 |
CJ TOTAL (II) | 6 429.00 | | 6 429.00 | 6 429.00 |
CO Grand total (0 to V) | 9 789.00 | | 9 789.00 | 9 789.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 40 000.00 | 40 000.00 | | 40 000.00 |
DH Retained earnings | -48 533.00 | -45 222.00 | | -48 533.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -3 775.00 | -3 310.00 | | -3 775.00 |
DL TOTAL (I) | -12 308.00 | -8 533.00 | | -12 308.00 |
DV Miscellaneous Loans and Financial Debts (4) | 18 306.00 | 13 469.00 | | 18 306.00 |
DX Trade payables and related accounts | 3 791.00 | 3 440.00 | | 3 791.00 |
EC TOTAL (IV) | 22 097.00 | 16 909.00 | | 22 097.00 |
EE Grand total (I to V) | 9 789.00 | 8 376.00 | | 9 789.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | | |
FR Total operating income (I) | | | | |
FW Other purchases and external expenses | | | 3 575.00 | |
FX Taxes, duties, and similar payments | | | 125.00 | |
GF Total Operating Expenses (II) | | | 3 700.00 | |
GG - OPERATING RESULT (I - II) | | | -3 700.00 | |
GR Interest and similar expenses | | | 76.00 | |
GU Total financial expenses (VI) | | | 76.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -76.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -3 775.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | | 1.00 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 3 776.00 | 3 311.00 | | 3 776.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -3 775.00 | -3 310.00 | | -3 775.00 |
| |
| 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 | 3 360.00 | | | 3 360.00 |
I4 DECREASES Grand Total | | | 3 360.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 360.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 360.00 | | | 3 360.00 |
| |
| 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 | 18 306.00 | 18 306.00 | | 18 306.00 |
8B Suppliers and Related Accounts | 3 791.00 | 3 791.00 | | 3 791.00 |
VB VAT | 5 716.00 | | | 5 716.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 569.00 | | | 569.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 285.00 | 6 285.00 | | 6 285.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 22 097.00 | 22 097.00 | | 22 097.00 |
