| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AH Goodwill | 15 000.00 | | 15 000.00 | 15 000.00 |
BD Other fixed assets | 15.00 | | 15.00 | 15.00 |
BJ TOTAL (I) | 15 015.00 | | 15 015.00 | 15 015.00 |
BX Customers and related accounts | | | | |
BZ Other receivables | 3 132.00 | | 3 132.00 | 3 132.00 |
CF Cash and cash equivalents | 5 799.00 | | 5 799.00 | 5 799.00 |
CJ TOTAL (II) | 8 931.00 | | 8 931.00 | 8 931.00 |
CO Grand total (0 to V) | 23 946.00 | | 23 946.00 | 23 946.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | 5 000.00 | | 5 000.00 |
DD Legal reserve (1) | 500.00 | 500.00 | | 500.00 |
DG Other reserves | 6 587.00 | 20 753.00 | | 6 587.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -4 029.00 | -14 165.00 | | -4 029.00 |
DL TOTAL (I) | 8 058.00 | 12 087.00 | | 8 058.00 |
DV Miscellaneous Loans and Financial Debts (4) | 8 391.00 | 4 276.00 | | 8 391.00 |
DX Trade payables and related accounts | 6 213.00 | 1 500.00 | | 6 213.00 |
DY Tax and social security liabilities | 1 282.00 | 545.00 | | 1 282.00 |
EC TOTAL (IV) | 15 887.00 | 6 322.00 | | 15 887.00 |
EE Grand total (I to V) | 23 946.00 | 18 410.00 | | 23 946.00 |
EG Accrued income and payables due within one year | 15 887.00 | 6 323.00 | | 15 887.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FD Production sold - goods | | | 16 881.00 | |
FJ Net sales | | | 16 881.00 | |
FP Reversals of depreciation and provisions, transfer of expenses | | | 3 736.00 | |
FR Total operating income (I) | | | 20 617.00 | |
FW Other purchases and external expenses | | | 22 365.00 | |
FX Taxes, duties, and similar payments | | | 1 113.00 | |
FY Salaries and Wages | | | | |
FZ Social Security Contributions | | | 1 169.00 | |
GF Total Operating Expenses (II) | | | 24 647.00 | |
GG - OPERATING RESULT (I - II) | | | -4 030.00 | |
GL Other interest and similar income | | | 1.00 | |
GP Total financial income (V) | | | 1.00 | |
GR Interest and similar expenses | | | | |
GU Total financial expenses (VI) | | | | |
GV - FINANCIAL INCOME (V - VI) | | | 1.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -4 029.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HL TOTAL REVENUE (I + III + V + VII) | 20 618.00 | 25 269.00 | | 20 618.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 24 648.00 | 39 434.00 | | 24 648.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -4 029.00 | -14 165.00 | | -4 029.00 |
| |
| 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 | 15 015.00 | | | 15 015.00 |
I3 DECREASES Total Financial Fixed Assets | | | 15.00 | |
I4 DECREASES Grand Total | | | 15 015.00 | |
IO DECREASES Total including other intangible assets | | | 15 000.00 | |
KD ACQUISITIONS Total including other intangible assets | 15 000.00 | | | 15 000.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 15.00 | | | 15.00 |
| |
| 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 | 6 214.00 | 6 214.00 | | 6 214.00 |
VB VAT | 3 133.00 | | | 3 133.00 |
VI Group and Associates | 8 391.00 | 8 391.00 | | 8 391.00 |
VQ Other Taxes, Duties, and Similar Debts | 714.00 | 714.00 | | 714.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 3 133.00 | 3 133.00 | | 3 133.00 |
VW VAT | 569.00 | 569.00 | | 569.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 15 888.00 | 15 888.00 | | 15 888.00 |
