| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 3 976.00 | 825.00 | 3 151.00 | 3 976.00 |
BJ TOTAL (I) | 3 976.00 | 825.00 | 3 151.00 | 3 976.00 |
BZ Other receivables | 997.00 | | 997.00 | 997.00 |
CD Marketable securities | 46.00 | | 46.00 | 46.00 |
CF Cash and cash equivalents | 56.00 | | 56.00 | 56.00 |
CJ TOTAL (II) | 1 099.00 | | 1 099.00 | 1 099.00 |
CO Grand total (0 to V) | 5 075.00 | 825.00 | 4 250.00 | 5 075.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 1 000.00 | | | 1 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -9 598.00 | | | -9 598.00 |
DL TOTAL (I) | -8 598.00 | | | -8 598.00 |
DV Miscellaneous Loans and Financial Debts (4) | 10 544.00 | | | 10 544.00 |
DX Trade payables and related accounts | 1 799.00 | | | 1 799.00 |
DY Tax and social security liabilities | 505.00 | | | 505.00 |
EC TOTAL (IV) | 12 848.00 | | | 12 848.00 |
EE Grand total (I to V) | 4 250.00 | | | 4 250.00 |
EI Including equity loans | 10 544.00 | | | 10 544.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 17 060.00 | | 17 060.00 | 17 060.00 |
FJ Net sales | 17 060.00 | | 17 060.00 | 17 060.00 |
FR Total operating income (I) | | | 17 060.00 | |
FW Other purchases and external expenses | | | 25 148.00 | |
FX Taxes, duties, and similar payments | | | 478.00 | |
FZ Social Security Contributions | | | 31.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 825.00 | |
GE Other Expenses | | | 174.00 | |
GF Total Operating Expenses (II) | | | 26 656.00 | |
GG - OPERATING RESULT (I - II) | | | -9 596.00 | |
GR Interest and similar expenses | | | 2.00 | |
GU Total financial expenses (VI) | | | 2.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -2.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -9 598.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 17 061.00 | | | 17 061.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 26 658.00 | | | 26 658.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -9 598.00 | | | -9 598.00 |
| |
| 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 | | | 3 976.00 | |
I4 DECREASES Grand Total | | | 3 976.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 3 976.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 3 976.00 | |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | | 825.00 | | |
QU DEPRECIATION Total Tangible Fixed Assets | | 825.00 | | |
| |
| 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 | 1 799.00 | 1 799.00 | | 1 799.00 |
VB VAT | 592.00 | | | 592.00 |
VI Group and Associates | 10 544.00 | 10 544.00 | | 10 544.00 |
VQ Other Taxes, Duties, and Similar Debts | 478.00 | 478.00 | | 478.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 405.00 | | | 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 997.00 | 997.00 | | 997.00 |
VW VAT | 27.00 | 27.00 | | 27.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 12 848.00 | 12 848.00 | | 12 848.00 |
