| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 845.00 | 845.00 | | 845.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BH Other financial assets | 720.00 | | 720.00 | 720.00 |
BJ TOTAL (I) | 1 580.00 | 845.00 | 735.00 | 1 580.00 |
BZ Other receivables | 3 633.00 | | 3 633.00 | 3 633.00 |
CF Cash and cash equivalents | 154.00 | | 154.00 | 154.00 |
CJ TOTAL (II) | 3 787.00 | | 3 787.00 | 3 787.00 |
CO Grand total (0 to V) | 5 368.00 | 845.00 | 4 522.00 | 5 368.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | | | 10 000.00 |
DH Retained earnings | -12 382.00 | | | -12 382.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -7 706.00 | | | -7 706.00 |
DL TOTAL (I) | -10 088.00 | | | -10 088.00 |
DV Miscellaneous Loans and Financial Debts (4) | 7 950.00 | | | 7 950.00 |
DX Trade payables and related accounts | 6 660.00 | | | 6 660.00 |
EC TOTAL (IV) | 14 610.00 | | | 14 610.00 |
EE Grand total (I to V) | 4 522.00 | | | 4 522.00 |
EG Accrued income and payables due within one year | 14 610.00 | | | 14 610.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 6 968.00 | |
FX Taxes, duties, and similar payments | | | 130.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 357.00 | |
GE Other Expenses | | | 1.00 | |
GF Total Operating Expenses (II) | | | 7 456.00 | |
GG - OPERATING RESULT (I - II) | | | -7 456.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -7 456.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HE Exceptional expenses on management operations | 249.00 | | | 249.00 |
HH Total exceptional expenses (VIII) | 249.00 | | | 249.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -249.00 | | | -249.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 7 706.00 | | | 7 706.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -7 706.00 | | | -7 706.00 |
| |
| 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 | 1 580.00 | | | 1 580.00 |
I3 DECREASES Total Financial Fixed Assets | | | 735.00 | |
I4 DECREASES Grand Total | | | 1 580.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 845.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 845.00 | | | 845.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 735.00 | | | 735.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 488.00 | 357.00 | | 488.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 488.00 | 357.00 | | 488.00 |
| |
| 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 | 6 660.00 | 6 660.00 | | 6 660.00 |
UT Other financial assets | 720.00 | | | 720.00 |
VB VAT | 3 633.00 | | | 3 633.00 |
VI Group and Associates | 7 950.00 | 7 950.00 | | 7 950.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 4 353.00 | 3 633.00 | 720.00 | 4 353.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 610.00 | 14 610.00 | | 14 610.00 |
