| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 977.00 | 3 089.00 | 888.00 | 3 977.00 |
BJ TOTAL (I) | 3 977.00 | 3 089.00 | 888.00 | 3 977.00 |
BX Customers and related accounts | 90 531.00 | 11 400.00 | 79 131.00 | 90 531.00 |
BZ Other receivables | 6 854.00 | | 6 854.00 | 6 854.00 |
CF Cash and cash equivalents | 56 458.00 | | 56 458.00 | 56 458.00 |
CJ TOTAL (II) | 153 843.00 | 11 400.00 | 142 443.00 | 153 843.00 |
CO Grand total (0 to V) | 157 820.00 | 14 489.00 | 143 331.00 | 157 820.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 60 000.00 | 60 000.00 | | 60 000.00 |
DH Retained earnings | -114 873.00 | -131 097.00 | | -114 873.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 980.00 | 16 225.00 | | -15 980.00 |
DL TOTAL (I) | -70 853.00 | -54 873.00 | | -70 853.00 |
DU Loans and Debts from Credit Institutions (3) | 38.00 | 28.00 | | 38.00 |
DV Miscellaneous Loans and Financial Debts (4) | 47 410.00 | 119 091.00 | | 47 410.00 |
DX Trade payables and related accounts | 87 086.00 | 75 449.00 | | 87 086.00 |
DY Tax and social security liabilities | 519.00 | 136.00 | | 519.00 |
EA Other liabilities | 79 131.00 | 79 131.00 | | 79 131.00 |
EC TOTAL (IV) | 214 184.00 | 273 835.00 | | 214 184.00 |
EE Grand total (I to V) | 143 331.00 | 218 962.00 | | 143 331.00 |
EG Accrued income and payables due within one year | 214 184.00 | 273 835.00 | | 214 184.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | 10 146.00 | 10 146.00 | |
FG Production sold - services | | | | |
FJ Net sales | | 10 146.00 | 10 146.00 | |
FM Inventory production | | | | |
FQ Other income | | | | |
FR Total operating income (I) | | | 10 146.00 | |
FS Purchases of goods (including customs duties) | | | 4 824.00 | |
FW Other purchases and external expenses | | | 19 321.00 | |
FX Taxes, duties, and similar payments | | | 905.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 1 002.00 | |
GC Operating Expenses - Current Assets: Provisions | | | | |
GF Total Operating Expenses (II) | | | 26 052.00 | |
GG - OPERATING RESULT (I - II) | | | -15 906.00 | |
GR Interest and similar expenses | | | 74.00 | |
GU Total financial expenses (VI) | | | 74.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -74.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 980.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 10 146.00 | 126 298.00 | | 10 146.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 126.00 | 110 073.00 | | 26 126.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 980.00 | 16 225.00 | | -15 980.00 |
| |
| 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 | 3 977.00 | | | 3 977.00 |
I4 DECREASES Grand Total | | | 3 977.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 977.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 3 977.00 | | | 3 977.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 2 087.00 | 1 002.00 | | 2 087.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 2 087.00 | 1 002.00 | | 2 087.00 |
