| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AT Other tangible assets | 1 232.00 | 1 231.00 | | 1 232.00 |
BJ TOTAL (I) | 1 232.00 | 1 231.00 | | 1 232.00 |
BZ Other receivables | 6 026.00 | | 6 026.00 | 6 026.00 |
CF Cash and cash equivalents | 9 413.00 | | 9 413.00 | 9 413.00 |
CJ TOTAL (II) | 15 439.00 | | 15 439.00 | 15 439.00 |
CO Grand total (0 to V) | 16 671.00 | 1 231.00 | 15 439.00 | 16 671.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 5 000.00 | | | 5 000.00 |
DD Legal reserve (1) | 500.00 | | | 500.00 |
DG Other reserves | 2 403.00 | | | 2 403.00 |
DH Retained earnings | -5 504.00 | | | -5 504.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -1 945.00 | | | -1 945.00 |
DL TOTAL (I) | 453.00 | | | 453.00 |
DX Trade payables and related accounts | 4 467.00 | | | 4 467.00 |
DY Tax and social security liabilities | 3 405.00 | | | 3 405.00 |
EA Other liabilities | 7 114.00 | | | 7 114.00 |
EC TOTAL (IV) | 14 986.00 | | | 14 986.00 |
EE Grand total (I to V) | 15 439.00 | | | 15 439.00 |
EG Accrued income and payables due within one year | 14 986.00 | | | 14 986.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FQ Other income | | | 159.00 | |
FR Total operating income (I) | | | 159.00 | |
FW Other purchases and external expenses | | | 2 471.00 | |
FX Taxes, duties, and similar payments | | | 390.00 | |
GF Total Operating Expenses (II) | | | 2 861.00 | |
GG - OPERATING RESULT (I - II) | | | -2 702.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -2 702.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HK Income tax | -757.00 | | | -757.00 |
HL TOTAL REVENUE (I + III + V + VII) | 159.00 | | | 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 2 104.00 | | | 2 104.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -1 945.00 | | | -1 945.00 |
| |
| 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 | 1 232.00 | | | 1 232.00 |
I4 DECREASES Grand Total | | | 1 232.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 1 232.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | 1 232.00 | | | 1 232.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 1 232.00 | | | 1 232.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 1 232.00 | | | 1 232.00 |
| |
| 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 | 4 467.00 | 4 467.00 | | 4 467.00 |
8K Other liabilities (including liabilities related to repo transactions) | 7 114.00 | 7 114.00 | | 7 114.00 |
VP Miscellaneous | 6 026.00 | 6 026.00 | | 6 026.00 |
VQ Other Taxes, Duties, and Similar Debts | 3 405.00 | 3 405.00 | | 3 405.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 6 026.00 | 6 026.00 | | 6 026.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 14 987.00 | 14 987.00 | | 14 987.00 |
