| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 614.00 | 614.00 | | 614.00 |
BH Other financial assets | 178.00 | | 178.00 | 178.00 |
BJ TOTAL (I) | 792.00 | 614.00 | 178.00 | 792.00 |
BX Customers and related accounts | 132.00 | | 132.00 | 132.00 |
BZ Other receivables | 1 247.00 | | 1 247.00 | 1 247.00 |
CF Cash and cash equivalents | 591.00 | | 591.00 | 591.00 |
CH Prepaid expenses | 247.00 | | 247.00 | 247.00 |
CJ TOTAL (II) | 2 217.00 | | 2 217.00 | 2 217.00 |
CO Grand total (0 to V) | 3 009.00 | 614.00 | 2 394.00 | 3 009.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 8 000.00 | 8 000.00 | | 8 000.00 |
DH Retained earnings | -52 938.00 | -43 401.00 | | -52 938.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -11 293.00 | -9 537.00 | | -11 293.00 |
DL TOTAL (I) | -56 231.00 | -44 938.00 | | -56 231.00 |
DV Miscellaneous Loans and Financial Debts (4) | 56 994.00 | 45 074.00 | | 56 994.00 |
DX Trade payables and related accounts | 1 440.00 | 1 821.00 | | 1 440.00 |
DY Tax and social security liabilities | 192.00 | 188.00 | | 192.00 |
EC TOTAL (IV) | 58 626.00 | 47 083.00 | | 58 626.00 |
EE Grand total (I to V) | 2 394.00 | 2 145.00 | | 2 394.00 |
EG Accrued income and payables due within one year | 58 626.00 | 47 083.00 | | 58 626.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FA Sales of goods | | | | |
FG Production sold - services | 24.00 | | 24.00 | 24.00 |
FJ Net sales | 24.00 | | 24.00 | 24.00 |
FQ Other income | | | 6.00 | |
FR Total operating income (I) | | | 29.00 | |
FW Other purchases and external expenses | | | 5 661.00 | |
FX Taxes, duties, and similar payments | | | 154.00 | |
FY Salaries and Wages | | | 3 600.00 | |
FZ Social Security Contributions | | | 1 899.00 | |
GA Operating Expenses - Depreciation and Amortization | | | | |
GF Total Operating Expenses (II) | | | 11 314.00 | |
GG - OPERATING RESULT (I - II) | | | -11 284.00 | |
GR Interest and similar expenses | | | 9.00 | |
GU Total financial expenses (VI) | | | 9.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -9.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -11 293.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 29.00 | 450.00 | | 29.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 11 323.00 | 9 987.00 | | 11 323.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -11 293.00 | -9 537.00 | | -11 293.00 |
| |
| 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 | 792.00 | | | 792.00 |
I3 DECREASES Total Financial Fixed Assets | | | 178.00 | |
I4 DECREASES Grand Total | | | 792.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 614.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 614.00 | | | 614.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 178.00 | | | 178.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 614.00 | | | 614.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 614.00 | | | 614.00 |
| |
| 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 | 1 440.00 | 1 440.00 | | 1 440.00 |
8D Social Security and Other Social Organizations | 113.00 | 113.00 | | 113.00 |
UT Other financial assets | 178.00 | | | 178.00 |
UX Other trade receivables | 132.00 | | | 132.00 |
VB VAT | 1 247.00 | | | 1 247.00 |
VI Group and Associates | 56 994.00 | 56 994.00 | | 56 994.00 |
VQ Other Taxes, Duties, and Similar Debts | 57.00 | 57.00 | | 57.00 |
VS Prepaid expenses | 247.00 | | | 247.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 1 804.00 | 1 626.00 | 178.00 | 1 804.00 |
VW VAT | 22.00 | 22.00 | | 22.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 58 626.00 | 58 626.00 | | 58 626.00 |
